investorscraft@gmail.com

Intrinsic ValueCommerce Resources Corp. (CCE.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

Commerce Resources Corp. operates as a junior mineral exploration company focused on developing critical mineral projects in Canada. The company's core strategy involves acquiring, exploring, and advancing rare earth element (REE) and specialty metal properties, with particular emphasis on its flagship Eldor REE project in Quebec and the Blue River Tantalum/Niobium property in British Columbia. As an exploration-stage entity, Commerce Resources generates no operating revenue, instead relying on equity financing to fund geological surveys, drilling programs, and metallurgical testing aimed at establishing mineral resource estimates and project economics. The company operates in the highly specialized critical minerals sector, positioning itself to capitalize on growing global demand for rare earth elements essential for electric vehicles, renewable energy technologies, and defense applications. Commerce Resources competes in a niche segment of the mining industry against other junior explorers and development companies, with its market position contingent on the technical merit and economic potential of its mineral properties rather than production capabilities.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Commerce Resources reported no revenue for the fiscal period ending October 31, 2024. The company recorded a net loss of CAD 28.7 million, reflecting the substantial costs associated with maintaining mineral property interests and advancing exploration activities. Operating cash flow was negative CAD 2.32 million, consistent with the capital-intensive nature of mineral exploration where expenditures precede revenue generation. The absence of capital expenditures during the period suggests a focus on property maintenance rather than aggressive exploration advancement.

Earnings Power And Capital Efficiency

Commerce Resources demonstrates no current earnings power given its pre-production status, with diluted earnings per share of CAD -0.16. The company's financial performance is characterized by exploration-stage metrics rather than traditional profitability measures. Capital efficiency is evaluated through the advancement of mineral properties toward resource definition and development milestones rather than return on invested capital. The negative operating cash flow indicates the company remains dependent on external financing to fund operations and property maintenance costs.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with cash and equivalents of CAD 2.49 million against minimal total debt of CAD 91,139. This debt level represents negligible financial leverage. With 181.65 million shares outstanding, the equity-heavy capital structure is typical for junior mining companies. The current cash position provides limited runway for ongoing exploration activities, suggesting potential future financing requirements to advance project development.

Growth Trends And Dividend Policy

Growth is measured through technical advancement of mineral properties rather than financial metrics, with the company focused on increasing resource estimates and completing feasibility studies. No dividend payments are made, consistent with the reinvestment requirements of exploration-stage companies. Shareholder returns are contingent on successful project development and potential future production or strategic transactions. The company's growth trajectory depends on successful exploration results and the ability to secure development funding.

Valuation And Market Expectations

With a market capitalization of approximately CAD 33.9 million, the company's valuation reflects investor expectations regarding the potential of its mineral properties rather than current financial performance. The beta of 1.26 indicates higher volatility than the broader market, typical for speculative exploration stocks. Valuation is primarily driven by technical project milestones, commodity price expectations, and overall market sentiment toward the critical minerals sector.

Strategic Advantages And Outlook

Commerce Resources' strategic position hinges on its portfolio of critical mineral projects in mining-friendly Canadian jurisdictions. The company's focus on rare earth elements aligns with global trends toward electrification and supply chain security. Key challenges include the capital-intensive nature of mineral development and competition for investment within the junior mining sector. The outlook depends on successful technical advancement, favorable commodity markets, and the ability to secure partnership or financing arrangements to advance projects toward production decisions.

Sources

Company financial statementsSEDAR filingsTSXV disclosures

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