investorscraft@gmail.com

Intrinsic ValueCartier Resources Inc. (ECR.V)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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

Cartier Resources Inc. operates as a mineral exploration company focused exclusively on gold discovery within the prolific mining jurisdiction of Quebec, Canada. The company's core revenue model centers on advancing its portfolio of exploration properties through methodical geological work to create shareholder value via project development and strategic partnerships, rather than generating operating revenue. Its flagship Chimo Mine property represents a significant advanced-stage asset with historical production, complemented by a pipeline of earlier-stage projects including Benoist, Fenton, and Wilson, all situated in geologically favorable terrains. Cartier positions itself as a pure-play exploration entity, leveraging Quebec's established mining infrastructure and supportive regulatory framework to de-risk its activities. The company's strategy involves systematic exploration to define mineral resources that can attract joint venture partners or acquisition interest from mid-tier and major mining companies seeking to replenish their reserves. This focus on a single commodity and jurisdiction allows for specialized technical expertise and efficient capital allocation within a well-understood geological setting, targeting high-potential gold systems in one of Canada's most active mining camps.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Cartier Resources reported no operating revenue for the period, which is consistent with its business stage. The company recorded a net loss of CAD 10.1 million, reflecting substantial investment in exploration activities and administrative overhead required to advance its property portfolio. Operating cash flow was negative CAD 1.2 million, while capital expenditures of CAD 4.0 million demonstrate continued commitment to property evaluation and drilling programs aimed at expanding known mineralization.

Earnings Power And Capital Efficiency

Cartier's earnings power remains unrealized as the company focuses on resource definition rather than production. The diluted EPS of -CAD 0.0286 reflects the capital-intensive nature of mineral exploration without corresponding revenue streams. The negative operating cash flow and significant capital expenditures indicate that the company is in a sustained investment phase, with financial returns contingent upon successful exploration outcomes and future project monetization through development or strategic transactions.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with minimal debt of approximately CAD 83,000, providing financial flexibility. Cash and equivalents of CAD 1.2 million offer limited runway for ongoing operations, suggesting potential future financing requirements to sustain exploration programs. The equity-heavy capital structure is typical for junior mining companies, with financial health dependent on the market's appetite for funding exploration through equity issuances rather than operational cash generation.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones and resource expansion rather than financial metrics. The company does not pay dividends, reinvesting all available capital into property exploration and development. Future value creation depends on successful drill results, resource estimate increases, and strategic advancements of key projects like the Chimo Mine property, with the ultimate goal of demonstrating economic viability to attract development partners or acquisition interest.

Valuation And Market Expectations

With a market capitalization of approximately CAD 83.4 million, valuation reflects speculative potential rather than current earnings. The beta of 1.413 indicates higher volatility than the broader market, typical for exploration-stage mining stocks. Market expectations are priced around exploration success and gold price sentiment, with investors anticipating value accretion through technical de-risking of the company's project portfolio in a supportive gold price environment.

Strategic Advantages And Outlook

Cartier's strategic advantages include its focused Quebec jurisdiction expertise and advanced-stage Chimo project with historical infrastructure. The outlook remains contingent on exploration results, gold market conditions, and the company's ability to secure funding for continued advancement. Success depends on converting exploration potential into defined resources that can attract partnership or acquisition interest, leveraging Quebec's mining-friendly environment to advance projects toward economic viability.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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