investorscraft@gmail.com

Intrinsic ValueEdison Lithium Corp. (EDDY.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Edison Lithium Corp. operates as a junior mining exploration company focused on securing and developing energy metal properties, primarily targeting cobalt and lithium assets critical for the global transition to clean energy. The company's strategy involves acquiring promising mineral claims in geopolitically stable jurisdictions, with its flagship Kittson Cobalt Project in Ontario covering 1,090 hectares and significant lithium brine claims optioned in Argentina's Catamarca province spanning 148,000 hectares. As an early-stage exploration entity, Edison Lithium positions itself within the competitive junior mining sector by focusing on strategic metals essential for battery manufacturing and energy storage technologies. The company's market position reflects that of a micro-cap exploration venture, requiring substantial capital investment to advance projects from resource identification through to potential economic viability. Its operational model centers on systematic exploration, geological assessment, and strategic partnerships to de-risk assets and create shareholder value through discovery and development milestones.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Edison Lithium generated no operating income during the reporting period, reflecting its early-stage development status. The company reported a net loss of approximately CAD 1.03 million, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was negative CAD 1.22 million, primarily funding exploration programs and corporate overhead, while capital expenditures of CAD 215,435 were directed toward property evaluation and development work.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with diluted earnings per share of CAD -0.0001, as it focuses resources on exploration rather than revenue generation. Capital efficiency metrics are not yet meaningful given the exploratory phase, with investments directed toward establishing mineral resource potential rather than immediate production capabilities. The absence of operating revenue necessitates ongoing equity financing to fund exploration programs and maintain corporate operations.

Balance Sheet And Financial Health

Edison Lithium maintains a debt-free balance sheet with cash and equivalents of approximately CAD 1.0 million as of the period end. This liquidity position provides runway for continued exploration activities, though the company's micro-cap status and negative cash flow indicate reliance on future financing rounds. The absence of debt obligations reduces financial risk but underscores the need for successful capital markets access to advance project development.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to exploration success and the development of its mineral properties, with no current production or revenue trajectory. The company does not pay dividends, consistent with its development-stage status where all capital is reinvested into exploration activities. Future value creation depends on technical milestones, resource definition, and potential partnership opportunities that could accelerate project advancement toward economic feasibility studies.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.42 million, the company's valuation reflects investor expectations for exploration success rather than current financial performance. The low beta of 0.238 suggests limited correlation with broader market movements, typical of micro-cap exploration stocks where valuation is driven by project-specific developments and commodity price sentiment for battery metals.

Strategic Advantages And Outlook

The company's strategic position leverages exposure to critical battery metals demand, though it faces significant execution risks common to junior explorers. The outlook depends on successful exploration results, financing availability, and partnership development to advance assets toward economic viability. Competitive challenges include the capital-intensive nature of mineral exploration and the need to demonstrate technical progress to maintain market confidence and funding access.

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