investorscraft@gmail.com

Intrinsic ValueDelta Resources Limited (DLTA.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Delta Resources Limited operates as a junior mineral exploration company focused on discovering and developing gold and base metal assets within Canada's prolific mining districts. The company's core revenue model is entirely predicated on creating shareholder value through strategic property acquisition, systematic exploration, and potential future joint ventures or outright sales of advanced projects, as it currently generates no operating revenue. Its primary assets include the promising Delta-1/Eureka gold project in the Thunder Bay district of Ontario and the extensive Delta-2 property in Quebec's Chibougamau mining camp, a region with a rich history of base metal production. Positioned within the highly speculative yet high-potential junior mining sector, Delta competes for investor capital by demonstrating technical merit and discovery potential through disciplined exploration programs. The company's market position is that of an early-stage explorer, leveraging geological expertise to identify undervalued land packages and advance them through the discovery pipeline, with the ultimate goal of proving up a significant mineral resource that can attract development partners or acquisition interest from major mining companies.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Delta Resources reported no revenue for the period, which is typical for its development stage. The company recorded a net loss of CAD 6.09 million, reflecting substantial investment in exploration activities and administrative overhead required to advance its mineral properties. Operating cash flow was significantly negative at CAD -5.24 million, demonstrating the high cash burn rate inherent in funding aggressive exploration programs without any offsetting income streams.

Earnings Power And Capital Efficiency

Delta's earnings power is currently negative, with a diluted EPS of CAD -0.057, as all capital is directed toward exploration with no near-term production capabilities. Capital efficiency is measured by the effectiveness of exploration spending in adding value to its property portfolio through drill results and resource definition. The company's ability to raise capital through equity markets is crucial for funding ongoing work programs and extending its operational runway.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 5.65 million, providing essential liquidity for near-term exploration budgets. With no long-term debt obligations, financial risk is primarily associated with equity dilution through future financings rather than solvency concerns. The cash position must be evaluated against the substantial quarterly cash burn to assess the company's operational runway before requiring additional capital infusion.

Growth Trends And Dividend Policy

Growth is exclusively driven by exploration success, measured through technical milestones like drill intercepts and resource estimates rather than financial metrics. The company does not pay dividends, consistent with its strategy of reinvesting all available capital into property exploration and development. Future value creation depends entirely on successful mineral discovery and the subsequent re-rating of its project portfolio's potential worth.

Valuation And Market Expectations

With a market capitalization of approximately CAD 20.8 million, valuation reflects speculative investor expectations for exploration success rather than current cash flows. The beta of 1.69 indicates high volatility relative to the market, characteristic of junior mining stocks sensitive to exploration news and commodity price fluctuations. The valuation premium is entirely tied to the perceived geological potential of its Canadian projects and management's ability to execute effective exploration campaigns.

Strategic Advantages And Outlook

Delta's strategic advantages include its focus on politically stable Canadian jurisdictions with established mining infrastructure and significant geological potential. The outlook is entirely dependent on exploration results from its key projects, particularly the Delta-1/Eureka property, with success likely to drive substantial share price appreciation. The company faces the constant challenge of securing sufficient funding to advance exploration while navigating the high-risk nature of mineral discovery.

Sources

Company DescriptionFinancial Metrics

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