investorscraft@gmail.com

Intrinsic ValueCorsa Coal Corp. (CSO.V)

Previous Close$0.22
Intrinsic Value
Upside potential
Previous Close
$0.22

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

Corsa Coal Corp. operates as a specialized metallurgical coal producer focused on serving the global steel industry. The company's core revenue model centers on mining, processing, and selling high-quality metallurgical coal used in coke production from its strategic operations in the Northern Appalachia coal region of the United States. Corsa's business is fundamentally tied to steel manufacturing demand cycles, positioning it within the essential materials supply chain for industrial and construction sectors worldwide. The company maintains a niche market position by supplying specific coal grades required for coke ovens, serving customers across North America, South America, Asia, and Europe. This geographic diversification helps mitigate regional demand fluctuations while leveraging global steel production trends. Corsa's operational focus on metallurgical coal rather than thermal coal distinguishes it within the broader coal industry, aligning its production with steelmaking necessities rather than energy generation markets. The company's market positioning relies on its ability to consistently deliver quality metallurgical coal products that meet precise coke production specifications, building long-term relationships with steel and coke producers who depend on reliable supply chains for their blast furnace operations.

Revenue Profitability And Efficiency

Corsa generated CAD 197.1 million in revenue during FY2023, achieving net income of CAD 23.6 million with diluted EPS of CAD 0.22. The company demonstrated solid operational efficiency, generating CAD 29.3 million in operating cash flow while maintaining disciplined capital expenditures of CAD 6.8 million. This cash flow performance indicates effective management of working capital and operational costs within the volatile metallurgical coal pricing environment.

Earnings Power And Capital Efficiency

The company's earnings power is evident through its positive net income margin of approximately 12%, reflecting its ability to profitably operate in the capital-intensive mining sector. Corsa's capital efficiency is demonstrated by its positive free cash flow generation, with operating cash flow substantially exceeding capital investment requirements. This provides financial flexibility for strategic initiatives while maintaining operational capabilities.

Balance Sheet And Financial Health

Corsa maintains a balanced financial position with CAD 11.4 million in cash against total debt of CAD 21.7 million, indicating moderate leverage. The company's debt level appears manageable relative to its market capitalization of CAD 22.8 million and cash flow generation capacity. The balance sheet structure suggests a focus on maintaining operational flexibility while supporting ongoing mining activities.

Growth Trends And Dividend Policy

The company does not currently pay dividends, reinvesting cash flows back into operations and strategic initiatives. Growth trends are primarily driven by metallurgical coal price fluctuations and production volumes. Corsa's capital allocation strategy appears focused on maintaining operational capabilities and financial stability rather than shareholder distributions, consistent with its development stage and market positioning.

Valuation And Market Expectations

With a market capitalization of approximately CAD 22.8 million, the company trades at a price-to-earnings ratio near 1.0 based on FY2023 earnings. The beta of 1.522 indicates higher volatility than the broader market, reflecting sensitivity to commodity cycles and steel industry dynamics. Current valuation metrics suggest market expectations for continued exposure to metallurgical coal price volatility.

Strategic Advantages And Outlook

Corsa's strategic advantages include its specialized focus on metallurgical coal production and strategic location in the Northern Appalachia region. The outlook remains tied to global steel demand and metallurgical coal pricing trends. The company's niche positioning provides exposure to steel production growth while facing challenges from environmental regulations and commodity price cyclicality inherent to the coal mining sector.

Sources

Company filingsFinancial market data

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