investorscraft@gmail.com

Intrinsic ValueCeylon Graphite Corp. (CYL.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Ceylon Graphite Corp. operates as a junior mining exploration company focused exclusively on high-purity vein graphite deposits in Sri Lanka. The company's core business model centers on acquiring, exploring, and developing its extensive land package covering approximately 121 square kilometers of graphite-bearing grids. Ceylon Graphite aims to transition from exploration to production, targeting the specialized market for vein graphite, which commands premium pricing due to its superior purity and crystalline structure compared to flake graphite. This strategic focus positions the company within the critical minerals sector, supplying materials essential for lithium-ion batteries, thermal management systems, and other advanced industrial applications. The company's operations are concentrated in Sri Lanka, historically known for producing the highest quality natural graphite, providing a distinct geological advantage. As a micro-cap entity trading on the TSX Venture Exchange, Ceylon Graphite competes in a niche segment of the graphite market, targeting customers requiring high-performance materials for technological applications rather than bulk industrial uses. Its market position hinges on successfully monetizing its Sri Lankan assets and establishing itself as a reliable supplier of premium graphite products to the growing battery and technology sectors.

Revenue Profitability And Efficiency

The company reported no revenue for FY2023, reflecting its pre-production stage of development. Ceylon Graphite recorded a net loss of CAD 3.42 million, with negative operating cash flow of CAD 2.37 million, indicating significant ongoing investment in exploration and corporate operations without corresponding income streams. Capital expenditures of approximately CAD 0.5 million demonstrate continued investment in mineral property development despite the absence of commercial production.

Earnings Power And Capital Efficiency

Ceylon Graphite currently generates no earnings power, with diluted EPS of -CAD 0.0225. The negative cash flows from operations and investing activities highlight the capital-intensive nature of mineral exploration before revenue generation begins. The company remains in a development phase where capital efficiency metrics are not yet meaningful, with all financial resources directed toward advancing its graphite projects toward production readiness.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CAD 207,936 against total debt of CAD 2.17 million. This financial structure indicates reliance on external financing to fund operations and development activities. The company's financial health is characteristic of early-stage mining ventures, with minimal cash reserves relative to operational requirements and debt obligations.

Growth Trends And Dividend Policy

As a pre-revenue exploration company, Ceylon Graphite has not established revenue growth trends. The company maintains a no-dividend policy, consistent with its development stage where all available capital is reinvested into project advancement. Future growth depends entirely on successful transition from exploration to commercial production and establishing viable offtake agreements for its graphite products.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.48 million, the market valuation reflects speculative expectations about the company's ability to successfully develop its graphite assets. The low beta of 0.214 suggests limited correlation with broader market movements, typical of micro-cap exploration companies whose fortunes are tied to project-specific developments rather than macroeconomic conditions.

Strategic Advantages And Outlook

Ceylon Graphite's primary strategic advantage lies in its focus on high-purity vein graphite in a proven geological jurisdiction. The outlook remains highly speculative, contingent on securing adequate financing to advance projects to production and establishing commercial partnerships. Success depends on demonstrating economic viability of its deposits and navigating the challenges typical of junior mining companies transitioning to operational status.

Sources

Company financial statementsTSX Venture Exchange filings

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