investorscraft@gmail.com

Intrinsic ValueCopperCorp Resources Inc. (CPER.V)

Previous Close$0.11
Intrinsic Value
Upside potential
Previous Close
$0.11

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

CopperCorp Resources Inc. operates as a junior mineral exploration company focused on discovering copper and gold deposits in the prospective mining jurisdiction of Tasmania, Australia. The company's core business model centers on acquiring, exploring, and developing mineral properties with the objective of defining economically viable resources that can be advanced or monetized through joint ventures or outright sales. Its entire revenue generation strategy is forward-looking, dependent on successful exploration outcomes rather than current production, placing it in the high-risk, high-reward segment of the basic materials sector. CopperCorp's market position is that of an early-stage explorer, with its activities concentrated on its two key projects, the Alpine and Skyline properties. This positioning necessitates reliance on equity markets for funding its operational burn rate as it works to create shareholder value through mineral discovery. The company's success is intrinsically linked to commodity price cycles, drilling results, and its ability to secure continued financing, typical of venture-listed exploration companies.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, CopperCorp generated no revenue during the period, which is consistent with its stage of development. The company reported a net loss of CAD 3.44 million, reflecting the substantial costs associated with active mineral exploration programs, administrative overhead, and professional fees. Its operational cash flow was significantly negative at CAD 2.82 million, directly funding exploration activities and corporate operations without any offsetting cash inflows, indicating a high cash burn rate inherent to its business model.

Earnings Power And Capital Efficiency

The company currently possesses no earnings power, as evidenced by its negative EPS of CAD -0.04 and absence of revenue. Capital efficiency is measured by the effectiveness of deploying shareholder funds into exploration that increases the value of its mineral properties. All capital expenditure is directed toward advancing its Tasmanian projects, with the goal of generating future value through resource definition, though this carries inherent geological and financing risks.

Balance Sheet And Financial Health

CopperCorp maintains a clean balance sheet characterized by minimal debt of approximately CAD 9,500 and a cash position of CAD 2.99 million. This liquidity provides a runway to fund near-term exploration activities. The company's financial health is primarily dependent on its cash reserves and its ability to access equity markets for future capital, as it has no operating cash flow to support its expenditures.

Growth Trends And Dividend Policy

Growth for CopperCorp is non-financial and is measured by the technical advancement of its exploration projects, such as drill meterage completed and resource expansion. The company has no history of revenue growth and does not pay a dividend, which is standard for a venture-stage explorer. All available capital is reinvested into exploration to drive asset appreciation, with the ultimate growth trajectory hinging on discovery success.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.27 million, the market's valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 1.03 suggests the stock's volatility is roughly in line with the broader market, though it is highly sensitive to news flow from its projects and fluctuations in copper and gold prices. The valuation is a bet on the potential of its Tasmanian assets.

Strategic Advantages And Outlook

The company's strategic advantages lie in its focus on a tier-1 mining jurisdiction in Tasmania and its specific targeting of copper, a metal critical to the energy transition. The outlook is entirely contingent on exploration results. Positive drill intercepts could significantly re-rate the company, while a lack of discovery would necessitate further fundraising or a strategic pivot. The near-term focus will be on de-risking its projects to attract potential partners or investors.

Sources

Company Public Filings (SEDAR)TSXV

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