investorscraft@gmail.com

Intrinsic ValueCopper Giant Resources Corp. (CGNT.V)

Previous Close$0.61
Intrinsic Value
Upside potential
Previous Close
$0.61

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

Copper Giant Resources Corp. operates as a mineral exploration company focused on discovering and developing copper and molybdenum deposits, with its primary asset being the Mocoa porphyry copper-molybdenum project located in Colombia. The company's revenue model is entirely dependent on successful exploration outcomes and future project development, as it currently generates no operating revenue and relies on equity financing to fund exploration activities. As a junior mining company in the basic materials sector, Copper Giant competes in the highly speculative precious and base metals exploration space, where success hinges on technical expertise, capital allocation, and strategic positioning in mineral-rich jurisdictions. The company's market position is that of an early-stage explorer with a single advanced project, facing significant competition from both junior peers and major mining corporations seeking copper assets to support the global energy transition. Its strategic focus on Colombia represents both opportunity and risk, given the country's mineral potential alongside evolving regulatory and social license considerations that impact development timelines and capital requirements for resource projects.

Revenue Profitability And Efficiency

The company reported no revenue for the fiscal period, consistent with its status as a pre-production mineral exploration entity. Operating efficiency is measured through capital allocation to exploration activities, with the company reporting a net loss of CAD 8.36 million and negative operating cash flow of CAD 6.96 million. These financial metrics reflect the substantial upfront investment required for mineral exploration before any potential revenue generation can occur.

Earnings Power And Capital Efficiency

Copper Giant demonstrates no current earnings power, with diluted earnings per share of CAD -0.19 reflecting the company's pre-revenue stage. Capital efficiency is directed toward advancing the Mocoa project, with modest capital expenditures of CAD 32,456 during the period. The company's ability to secure future financing will be critical for progressing exploration activities and creating long-term value for shareholders.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with minimal debt of CAD 121,463 and cash reserves of CAD 2.05 million. This financial position provides limited runway for ongoing exploration activities, suggesting potential future capital raises will be necessary to advance the Mocoa project. The low debt level reduces financial risk but the limited cash position indicates near-term funding requirements.

Growth Trends And Dividend Policy

As an exploration-stage company, growth is measured through project advancement rather than financial metrics, with no dividend payments reflecting the reinvestment requirements of early-stage mineral exploration. The company's future growth trajectory depends entirely on successful exploration results and the ability to advance the Mocoa project toward development, with no near-term revenue expectations given the lengthy timelines typical of mineral project development.

Valuation And Market Expectations

The market capitalization of approximately CAD 28.8 million reflects investor expectations for the Mocoa project's potential rather than current financial performance. The elevated beta of 1.781 indicates high volatility and sensitivity to commodity price movements and exploration news flow. This valuation suggests market participants are pricing in some probability of project success despite the company's pre-revenue status.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focus on copper, a critical metal for electrification and energy transition technologies, through its Mocoa project in a prospective geological region. The outlook remains highly speculative, dependent on successful exploration outcomes, financing availability, and favorable commodity market conditions. Near-term catalysts likely include exploration results and strategic partnership announcements that could validate the project's potential value.

Sources

Company financial statementsPublic market 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