investorscraft@gmail.com

Intrinsic ValueCollective Mining Ltd. (CNL.TO)

Previous Close$22.40
Intrinsic Value
Upside potential
Previous Close
$22.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Collective Mining Ltd. is a junior exploration company focused on discovering and developing high-potential gold, silver, and copper deposits in Colombia. The company operates in the resource-rich Caldas department, where it holds full ownership of the Guayabales and San Antonio projects, spanning nearly 9,510 hectares combined. As an early-stage explorer, Collective Mining relies on capital markets to fund drilling and feasibility studies, positioning it as a high-risk, high-reward play in the gold sector. The company's strategy centers on proving resource potential to attract development partners or acquisition interest, typical of junior miners in Latin America. Collective Mining competes in a crowded exploration space but differentiates itself through its Colombian focus, where geological potential remains underdeveloped compared to more mature mining jurisdictions. The company's success hinges on exploration results, commodity prices, and its ability to advance projects toward economic viability.

Revenue Profitability And Efficiency

As an exploration-stage company, Collective Mining reported no revenue in FY2022, with a net loss of CAD 17.3 million. The absence of operating income reflects significant investment in exploration activities, with negative operating cash flow of CAD 22.6 million. Capital expenditures were minimal at CAD 239 thousand, indicating most spending went toward operational expenses rather than long-term assets. The company's financials are typical of junior miners in the pre-production phase.

Earnings Power And Capital Efficiency

With negative EPS of CAD 0.36, Collective Mining currently lacks earnings power, as expected for an exploration company. The substantial cash burn rate demonstrates the capital-intensive nature of mineral exploration. The company's ability to fund operations depends on continued access to equity markets, given its limited debt of just CAD 156 thousand and no operating cash generation.

Balance Sheet And Financial Health

Collective Mining maintains a clean balance sheet with CAD 38.9 million in cash against negligible debt, providing near-term liquidity for exploration programs. The company's financial health appears stable for its development stage, with sufficient resources to fund ongoing operations without immediate refinancing needs. Shareholder equity remains positive despite accumulated losses, typical for early-stage resource companies.

Growth Trends And Dividend Policy

Growth prospects depend entirely on exploration success and resource definition at its Colombian projects. The company pays no dividends, reinvesting all available capital into exploration. Future value creation will require successful resource delineation and eventual project development or strategic transactions. The market cap of CAD 1.3 billion suggests investors anticipate significant resource potential.

Valuation And Market Expectations

The substantial market valuation relative to current financial metrics reflects high expectations for resource potential, common among promising exploration companies. The low beta of 0.34 indicates the stock trades with less volatility than the broader market, possibly due to its development-stage status and specialized investor base. Valuation remains speculative until proven reserves are established.

Strategic Advantages And Outlook

Collective Mining's strategic advantage lies in its early-mover position in under-explored Colombian territories with favorable geology. The outlook remains highly speculative, contingent on exploration results and gold market conditions. Success would require significant additional capital and technical milestones. The company represents a pure-play exploration bet on Colombian mineral potential with substantial upside if deposits prove economically viable.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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