investorscraft@gmail.com

Intrinsic ValueElemental Altus Royalties Corp. (ELE.V)

Previous Close$30.44
Intrinsic Value
Upside potential
Previous Close
$30.44

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

Elemental Altus Royalties Corp. operates as a specialized gold-focused royalty company within the basic materials sector, employing a unique non-operating business model centered on acquiring and managing mineral royalties. The company generates revenue by providing upfront capital to mining operators in exchange for long-term rights to receive a percentage of future metal production or revenue from specific mining projects. This approach provides leveraged exposure to gold price movements without bearing the operational risks, capital expenditures, or cost inflation associated with traditional mining operations. Elemental's diversified portfolio spans nine royalties across established mining jurisdictions including Chile, Western Australia, Kenya, Canada, Mexico, and Burkina Faso, offering geographic diversification while maintaining focus on gold as its primary commodity. The company positions itself as a junior to mid-tier royalty company, competing in a niche segment of the mining finance industry by targeting royalties on development-stage and producing mines. This strategic focus allows Elemental to capitalize on exploration upside and production growth while maintaining a lean operational structure from its Vancouver headquarters. The royalty model provides predictable, high-margin cash flows once assets reach production, creating a distinct value proposition for investors seeking gold exposure with lower volatility than mining equities.

Revenue Profitability And Efficiency

Elemental Altus Royalties generated CAD 16.3 million in revenue during the period, demonstrating the cash-flow generating capacity of its royalty portfolio. The company reported a modest net loss of CAD 364,000, translating to diluted EPS of -CAD 0.02, indicating current royalty income is sufficient to cover most operating expenses but leaves minimal net profitability. Operating cash flow of CAD 4.8 million was positive, though capital expenditures of CAD 3.2 million reflect ongoing investments in royalty acquisitions and portfolio development.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained as its royalty portfolio matures, with operating cash flow coverage of capital expenditures indicating a balanced approach to growth investment. The negative net income suggests the current royalty income stream is not yet sufficient to fully support the corporate overhead structure while funding new acquisitions. The capital efficiency will improve as existing royalties advance toward production and begin generating more substantial revenue streams.

Balance Sheet And Financial Health

Elemental maintains a conservative balance sheet with CAD 4.5 million in cash and equivalents against modest total debt of CAD 2.7 million, providing adequate liquidity for ongoing operations. The company's financial health appears stable with sufficient cash reserves to support its lean operational model, though the limited cash position relative to market capitalization suggests potential need for future financing to fund significant royalty acquisitions.

Growth Trends And Dividend Policy

As a growth-focused royalty company, Elemental does not currently pay dividends, instead reinvesting cash flow into expanding its royalty portfolio. The company's growth trajectory depends on both organic production increases from existing royalty assets and strategic acquisitions of new royalties. The market capitalization of approximately CAD 586 million reflects investor expectations for future portfolio growth and cash flow expansion rather than current income generation.

Valuation And Market Expectations

Trading on the TSXV with a beta of 0.44, Elemental exhibits lower volatility than typical mining equities, consistent with the royalty business model. The market valuation implies significant growth expectations for the royalty portfolio, pricing the company at a substantial multiple to current revenue. Investors appear to be valuing the company based on the potential for royalty assets to mature and generate increased cash flows over time.

Strategic Advantages And Outlook

Elemental's strategic advantage lies in its focused gold royalty portfolio and jurisdictional diversification, providing exposure to multiple development catalysts. The outlook depends on successful execution of its acquisition strategy and the progression of underlying mining projects toward production. The company's ability to identify value-accretive royalty opportunities while maintaining financial discipline will be crucial for long-term value creation in the evolving gold market.

Sources

Company filingsTSXV disclosures

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