investorscraft@gmail.com

Intrinsic ValueCenturion Minerals Ltd. (CTN.V)

Previous Close$0.06
Intrinsic Value
Upside potential
Previous Close
$0.06

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

Centurion Minerals Ltd. operates as a junior exploration company focused on developing mineral properties, with its primary asset being the Ana Sofia Agricultural Gypsum project in Argentina. The company's core strategy involves the identification, acquisition, and development of calcium sulfate dihydrate deposits, which are marketed as a natural fertilizer and soil conditioner for agricultural markets across South America. This positions Centurion within the specialized agricultural inputs segment of the basic materials sector, targeting countries with significant agricultural output like Argentina, Brazil, and Paraguay. The company's market position is that of an early-stage developer with a single advanced project, facing competition from both large chemical fertilizer producers and other junior mining companies. Its operational focus remains on advancing the Ana Sofia project through exploration and feasibility studies, with the long-term goal of achieving commercial production and establishing a niche supply chain for agricultural gypsum in the region. The venture-stage nature of the business means market positioning is contingent on successful project development and future production capabilities rather than current market share.

Revenue Profitability And Efficiency

The company remains in the pre-revenue development stage, reporting no revenue for the period. Operating efficiency metrics are challenging to assess given the absence of commercial operations, with the net loss of CAD 682,436 reflecting ongoing exploration and administrative expenses. The negative operating cash flow of CAD 436,207 indicates the company is consuming capital to advance its mineral properties without generating internal cash generation.

Earnings Power And Capital Efficiency

Centurion demonstrates negative earnings power with a diluted EPS of -CAD 0.0264, consistent with its status as an exploration-stage company. Capital efficiency is constrained by the high-risk nature of mineral exploration, with expenditures focused entirely on project advancement rather than revenue-generating assets. The absence of capital expenditures during the period suggests limited active development work on property assets.

Balance Sheet And Financial Health

The balance sheet reflects the challenges of a junior exploration company, with minimal cash reserves of CAD 776 against total debt of CAD 1,267,299. This significant debt burden relative to cash resources creates substantial financial strain, likely requiring additional financing for ongoing operations. The capital structure appears heavily leveraged for a company at this development stage.

Growth Trends And Dividend Policy

Growth prospects are entirely dependent on the successful development of the Ana Sofia project, with no current production or revenue trajectory. The company maintains a non-dividend policy, consistent with its pre-revenue status and need to conserve capital for exploration activities. Future growth is contingent upon securing additional funding and achieving technical milestones in project development.

Valuation And Market Expectations

The market capitalization of approximately CAD 1.1 million reflects the high-risk nature of an exploration-stage company with significant debt obligations. The negative beta of -0.074 suggests price movements that are atypical relative to the broader market, potentially indicating low liquidity or specialized investor base. Valuation appears to incorporate substantial risk premiums for both project execution and financial viability.

Strategic Advantages And Outlook

The company's strategic position hinges on its agricultural gypsum project in a region with developing agricultural markets. The outlook remains highly speculative, dependent on successful project advancement, debt management, and additional capital raising. Near-term challenges include addressing financial constraints while advancing technical work on its primary asset to create value for stakeholders.

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