investorscraft@gmail.com

Intrinsic ValueDecade Resources Ltd. (DEC.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Decade Resources Ltd. operates as a junior mineral exploration company focused on acquiring and developing mineral properties in British Columbia, Canada. The company's core business model centers on early-stage exploration across its diverse portfolio of properties, including the Red Cliff, Goat, Terrace, Del Norte, Grassy, Premier East, and Lord Nelson projects. As an exploration-stage entity, Decade Resources generates no operating revenue, instead relying on equity financing to fund systematic exploration programs aimed at discovering economically viable mineral deposits. The company maintains a strategic focus on British Columbia's prolific Golden Triangle region, known for its significant mineral endowment, positioning itself to capitalize on potential discoveries through methodical property evaluation and targeted drilling campaigns. This sector context places Decade within the high-risk, high-reward segment of the mining industry, where successful exploration can lead to substantial value creation through joint ventures or outright property sales to major mining companies. The company's market position reflects that of a typical junior explorer, competing for capital and acquisition opportunities in a crowded field while leveraging local geological expertise to identify undervalued mineral prospects.

Revenue Profitability And Efficiency

As an exploration-stage company, Decade Resources reported no revenue for FY2024, consistent with its business model focused solely on mineral property evaluation. The company recorded a net loss of CAD 2.01 million, reflecting the substantial costs associated with maintaining and exploring its mineral property portfolio. Operating cash flow was negative CAD 904,062, while capital expenditures of CAD 2.47 million demonstrate continued investment in exploration activities across its British Columbia properties despite the absence of revenue generation.

Earnings Power And Capital Efficiency

Decade Resources exhibits no current earnings power given its pre-revenue status, with diluted EPS of -CAD 0.0244 for the fiscal year. Capital efficiency metrics are challenging to assess traditionally, as the company's expenditures are entirely directed toward long-term exploration potential rather than immediate returns. The negative operating cash flow and significant capital investments reflect the high-risk nature of mineral exploration, where capital is deployed against geological prospects with uncertain outcomes.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with total debt of CAD 0, a common characteristic among junior exploration companies. Cash and equivalents stood at CAD 795,909 as of fiscal year-end, providing limited runway for ongoing exploration activities. With 82.48 million shares outstanding, the balance sheet reflects the typical financial profile of an early-stage explorer: minimal liabilities but constrained liquidity requiring periodic equity financing to sustain operations.

Growth Trends And Dividend Policy

Growth for Decade Resources is measured through property acquisition and exploration progress rather than financial metrics. The company maintains no dividend policy, consistent with its exploration-stage status where all available capital is reinvested into property evaluation. Future growth prospects depend entirely on successful exploration results that could lead to joint venture partnerships or property sales, though the historical track record shows consistent losses characteristic of the junior mining sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.51 million, valuation reflects speculative expectations about the company's mineral property portfolio rather than current financial performance. The negative beta of -0.557 suggests low correlation with broader market movements, typical for micro-cap exploration companies whose fortunes are tied to specific project developments. Market expectations appear to incorporate some premium for exploration potential despite the absence of revenue or near-term profitability prospects.

Strategic Advantages And Outlook

Decade Resources' strategic position hinges on its portfolio of British Columbia properties in a proven mineral district. The outlook remains highly speculative, dependent on exploration success and commodity price movements. The company's challenge involves balancing exploration expenditures with available capital while advancing properties toward potential discovery. Success would likely require additional financing or strategic partnerships to fund meaningful exploration programs capable of demonstrating economic mineral potential.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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