investorscraft@gmail.com

Intrinsic ValueC3 Metals Inc. (CCCM.V)

Previous Close$1.15
Intrinsic Value
Upside potential
Previous Close
$1.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

C3 Metals Inc. operates as a junior mineral exploration company focused on discovering and developing copper and gold deposits across strategic jurisdictions in Peru, Jamaica, and Canada. The company's core revenue model is entirely predicated on creating shareholder value through the acquisition and systematic exploration of mineral properties, with the ultimate goal of making a significant discovery that can be advanced toward development or sold to a major mining company. Its flagship Jasperoide project in Southern Peru represents a primary asset, covering 267 square kilometers in a prolific copper belt, highlighting its focus on high-potential, early-stage opportunities. Within the competitive basic materials sector, C3 Metals positions itself as a pure-play exploration entity, leveraging geological expertise to build a portfolio of assets without the operational overhead of mining. This strategy places it in the high-risk, high-reward segment of the market, targeting investors seeking leverage to commodity prices through discovery potential rather than near-term cash flow.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, C3 Metals generated no revenue for the period and reported a net loss of CAD 2.3 thousand. The company's financials reflect the inherent nature of its business model, where capital is allocated entirely to exploration activities aimed at increasing the value of its mineral properties rather than generating operating income. The absence of revenue is typical for a company at this stage of development.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with an operating cash flow of negative CAD 2.4 million, which is directed toward funding exploration programs. Capital expenditures of CAD 6.8 million significantly exceeded operating cash outflows, indicating substantial investment in property acquisition and exploration work. This demonstrates a high capital intensity focused entirely on long-term asset growth rather than short-term profitability.

Balance Sheet And Financial Health

C3 Metals maintains a debt-free balance sheet with cash and equivalents of CAD 1.5 million. The absence of debt provides financial flexibility, but the consistent cash burn from exploration activities necessitates periodic capital raises to fund ongoing operations. The company's financial health is typical of junior explorers, reliant on equity markets to finance its exploration pipeline.

Growth Trends And Dividend Policy

Growth is measured through advancement of its exploration portfolio, particularly the Jasperoide project. The company does not pay a dividend, which is consistent with its strategy of reinvesting all available capital into exploration to drive asset appreciation. Shareholder returns are entirely dependent on successful exploration outcomes and subsequent value realization events.

Valuation And Market Expectations

With a market capitalization of approximately CAD 114 million, the valuation reflects market expectations for the discovery potential of its asset portfolio, particularly its Peruvian copper-gold properties. The beta of 0.41 suggests the stock is less volatile than the broader market, which may indicate investor perception of its project-specific risk profile rather than direct correlation with copper prices.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused portfolio in mining-friendly jurisdictions and its disciplined approach to early-stage exploration. The outlook is contingent on successful exploration results that can demonstrate the economic potential of its key assets. Future value creation will depend on its ability to advance projects up the value chain through drilling success and strategic partnerships.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount