investorscraft@gmail.com

Intrinsic ValueCondor Resources Inc. (CN.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

Condor Resources Inc. operates as a mineral exploration company focused on acquiring and developing precious and base metal properties in Peru's prolific mining districts. The company's core revenue model is predicated on early-stage project generation, strategic exploration, and creating value through discovery and subsequent joint ventures or outright asset sales. Its diverse portfolio includes key projects such as Pucamayo, Chavin, and Quriurqu, which target gold, silver, copper, and other metals. As a junior explorer, Condor occupies a niche position within the basic materials sector, specializing in high-risk, high-reward greenfield and early-stage exploration. The company's strategy involves securing prospective land packages in underexplored but geologically favorable terrains, aiming to make significant discoveries that attract funding from mid-tier or major mining companies. This business model requires minimal overhead but is heavily dependent on capital markets for financing exploration programs. Condor's market position is that of a project generator, competing with numerous other junior explorers for investor capital and strategic partnership opportunities in a capital-intensive industry.

Revenue Profitability And Efficiency

As an exploration-stage company, Condor Resources generated no revenue during the fiscal year ending February 29, 2024, which is typical for entities focused solely on mineral exploration. The company reported a net income of CAD 1.22 million, a positive result that is likely attributable to non-operating items such as gains on the disposal of assets or fair value adjustments of investments, rather than core operational profitability. Operating cash flow was negative CAD 764,584, reflecting the cash-intensive nature of funding exploration activities and corporate overhead without any incoming revenue streams.

Earnings Power And Capital Efficiency

Condor's earnings power is not derived from operations but from its ability to create value through successful exploration and strategic transactions. The diluted earnings per share of CAD 0.0089 for the period is not indicative of recurring earnings. Capital efficiency is measured by the company's success in allocating limited funds to exploration programs that increase the value of its mineral property portfolio. The absence of capital expenditures reported suggests that significant exploration drilling or development work may not have been undertaken during this specific period.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with no total debt, which is a significant advantage for a junior explorer, reducing financial risk. Cash and cash equivalents stood at a modest CAD 238,226, indicating a limited runway for future exploration activities without additional financing. Financial health is primarily dependent on the company's ability to raise equity capital from markets to fund its operational burn rate and advance its projects, a common characteristic of companies at this development stage.

Growth Trends And Dividend Policy

Growth for Condor is measured by the expansion and advancement of its project portfolio through exploration success and strategic acquisitions. The company does not pay a dividend, which is consistent with its status as a pre-revenue exploration company that reinvests all available capital back into project generation and exploration efforts to drive long-term shareholder value through capital appreciation rather than income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CAD 21 million, the market's valuation reflects speculative expectations for discovery and future project monetization rather than current financial metrics. The negative beta of -0.183 suggests a historical low correlation with the broader market, which may be characteristic of micro-cap exploration stocks whose price movements are driven by company-specific news like drill results or partnership announcements.

Strategic Advantages And Outlook

Condor's primary strategic advantage lies in its focused portfolio of Peruvian assets in a well-established mining jurisdiction. The outlook is inherently tied to exploration results, the ability to secure partnership funding, and overall commodity price sentiment. Success depends on translating geological potential into tangible discoveries that can attract major mining company interest and investment, ultimately leading to a liquidity event for shareholders.

Sources

Company Filings (SEDAR)

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