investorscraft@gmail.com

Intrinsic Value of China Natural Resources, Inc. (CHNR)

Previous Close$3.90
Intrinsic Value
Upside potential
Previous Close
$3.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Natural Resources, Inc. operates in the mining and exploration sector, primarily focusing on the acquisition and development of mineral properties in China. The company's core revenue model historically relied on the extraction and sale of non-ferrous metals, though recent financials indicate minimal operational revenue. Its market position is constrained by regulatory challenges, competitive pressures, and fluctuating commodity prices, which have impacted its ability to sustain profitability. The company's strategic focus remains on identifying viable mining assets, but execution risks and capital constraints limit near-term growth potential. As a smaller player in a capital-intensive industry, CHNR faces significant hurdles in scaling operations or diversifying its revenue streams beyond its legacy projects.

Revenue Profitability And Efficiency

In FY 2023, the company reported no revenue, reflecting operational challenges or paused extraction activities. Net income stood at a loss of $12.4 million, with diluted EPS of -$1.01, underscoring inefficiencies in cost management or idle capacity. Operating cash flow was positive at $13.3 million, likely due to non-operational adjustments, while minimal capital expenditures ($12,000) suggest limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The absence of revenue and persistent net losses highlight weak earnings power. Capital efficiency appears strained, with no discernible return on invested capital. The positive operating cash flow may stem from working capital adjustments rather than core operations, indicating unsustainable liquidity support without revenue generation.

Balance Sheet And Financial Health

The balance sheet shows $4.8 million in cash and equivalents against negligible debt ($360,000), suggesting low leverage but also limited financial flexibility. The lack of revenue raises concerns about the company's ability to fund ongoing operations or exploration without additional financing, despite the current liquidity position.

Growth Trends And Dividend Policy

Growth trends are negative, with no revenue and widening losses. The company has not issued dividends, aligning with its non-profitability and focus on preserving cash. Future growth hinges on securing viable mining projects or partnerships, though no near-term catalysts are evident.

Valuation And Market Expectations

Market expectations appear muted, given the lack of revenue and operational stagnation. Valuation metrics are inapplicable without earnings or sales, leaving the stock price driven by speculative factors rather than fundamentals.

Strategic Advantages And Outlook

CHNR's primary advantage lies in its niche focus on Chinese mineral assets, though regulatory and competitive headwinds offset this. The outlook remains uncertain, dependent on the company's ability to revive operations or secure new projects. Without a clear turnaround strategy, the risk profile remains elevated.

Sources

10-K filing for FY 2023

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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