investorscraft@gmail.com

Intrinsic ValueCanadian Premium Sand Inc. (CPS.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Canadian Premium Sand Inc. operates as an exploration-stage company focused on developing high-purity silica sand deposits, specifically targeting the solar glass manufacturing sector. The company's primary asset is the Wanipigow Sand Project, comprising 41 contiguous quarry leases spanning 2,148 hectares northeast of Winnipeg, Manitoba. This strategic positioning aims to capitalize on the growing North American demand for domestic solar-grade silica sand, reducing reliance on imported materials while supporting the renewable energy infrastructure build-out. The company's revenue model is project-development focused, centered on advancing its flagship asset toward production readiness rather than current commercial operations. Within the basic materials sector, Canadian Premium Sand occupies a specialized niche supplying critical raw materials to the solar panel manufacturing value chain. Its market position is defined by its early-stage development status and the strategic importance of establishing a North American supply source for high-purity silica sand, a key component in photovoltaic glass production essential for the continent's energy transition objectives.

Revenue Profitability And Efficiency

As an exploration-stage company, Canadian Premium Sand generated no revenue during the fiscal period ending September 2024. The company reported a net loss of approximately $4.16 million CAD, reflecting its pre-revenue status and ongoing investment in project development activities. Operating cash flow was negative $2.94 million, consistent with the capital-intensive nature of mineral exploration and development phases where expenditures precede revenue generation.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by its pre-production status, with diluted earnings per share of -$0.0504. Capital efficiency metrics are not yet meaningful as the business remains in the investment phase, with capital expenditures focused on advancing the Wanipigow Project toward feasibility and eventual production. The negative cash flows are characteristic of companies at this developmental stage.

Balance Sheet And Financial Health

Canadian Premium Sand maintains a cash position of approximately $736,700 CAD against total debt of $3.48 million CAD. With a market capitalization of approximately $13 million, the balance sheet reflects the financial profile typical of junior mining companies, where funding project development requires ongoing capital raises. The company's financial health is dependent on its ability to secure additional financing to advance its project pipeline.

Growth Trends And Dividend Policy

Growth is measured through project development milestones rather than financial metrics, with the company focused on advancing the Wanipigow Project through feasibility studies and permitting. No dividend payments are made, which is consistent with the company's stage of development where all available capital is reinvested into project advancement and corporate operations to create long-term shareholder value through asset development.

Valuation And Market Expectations

The market capitalization of approximately $12.97 million CAD reflects investor expectations regarding the potential value of the Wanipigow Project rather than current financial performance. The beta of 1.663 indicates higher volatility relative to the market, typical of exploration-stage resource companies where valuation is heavily influenced by commodity price expectations, project development news, and broader market sentiment toward junior mining equities.

Strategic Advantages And Outlook

The company's strategic advantage lies in its positioning within the North American solar supply chain, offering potential domestic sourcing for solar glass manufacturers. The outlook depends on successful project advancement, securing necessary permits, and demonstrating economic viability of the Wanipigow deposit. Execution risk remains elevated given the capital requirements and technical challenges inherent in bringing a new mining project into production within the evolving renewable materials market.

Sources

Company disclosureTSXV filings

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