investorscraft@gmail.com

Intrinsic ValueElectric Royalties Ltd. (ELEC.V)

Previous Close$0.19
Intrinsic Value
Upside potential
Previous Close
$0.19

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

Electric Royalties Ltd. operates as a specialized royalty company within the basic materials sector, focusing exclusively on acquiring royalties from mining projects that produce commodities essential for the global energy transition. The company's core revenue model is predicated on securing streaming agreements and net smelter return royalties, providing upfront capital to mining operators in exchange for long-term rights to a percentage of future production revenue. This approach positions Electric Royalties as a financier rather than a direct operator, targeting a diversified portfolio across critical minerals including lithium, vanadium, manganese, tin, graphite, cobalt, nickel, and copper. The company strategically leverages its Vancouver base to access North American mining markets while seeking global opportunities, aiming to capitalize on the accelerating demand for battery metals and electrification infrastructure. By focusing on development-stage and producing mines, Electric Royalties seeks to balance risk while capturing upside from commodity price appreciation and production growth, differentiating itself through a pure-play exposure to the electric vehicle and renewable energy supply chain.

Revenue Profitability And Efficiency

Electric Royalties generated minimal revenue of CAD 31,137 during the period, reflecting the early-stage nature of its royalty portfolio where most assets are not yet revenue-generating. The company reported a significant net loss of CAD 6.36 million, primarily driven by administrative expenses and portfolio development costs as it builds its royalty asset base. Operating cash flow was negative CAD 1.18 million, while substantial capital expenditures of CAD 4.96 million indicate aggressive investment in acquiring new royalty interests to fuel future growth.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power with diluted EPS of -CAD 0.06, consistent with its development-phase strategy of prioritizing asset accumulation over immediate profitability. Capital efficiency metrics reflect the challenging early-stage investment cycle, where significant capital outlays precede revenue generation from royalty streams. The business model's success hinges on future royalty payments from developing projects reaching production, creating a J-curve effect for returns.

Balance Sheet And Financial Health

Electric Royalties maintains a minimal debt load of CAD 10,835 against cash reserves of CAD 28,082, indicating a largely equity-funded capital structure. The modest cash position relative to ongoing investment activities suggests potential future capital requirements to sustain its royalty acquisition strategy. The balance sheet structure aligns with typical junior resource financing models, prioritizing shareholder equity over leverage during the growth phase.

Growth Trends And Dividend Policy

The company is in an aggressive growth phase, evidenced by substantial capital deployment into royalty acquisitions rather than shareholder returns. No dividend payments are currently made, reflecting the reinvestment-focused strategy necessary for portfolio development. Growth is entirely dependent on successful execution of its royalty acquisition strategy and the subsequent development timeline of underlying mining projects toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 16.2 million, the market appears to be valuing Electric Royalties based on the potential of its royalty portfolio rather than current financial metrics. The beta of 0.99 suggests stock performance closely correlates with broader market movements, while the valuation primarily reflects speculative growth prospects tied to commodity prices and project development success within its portfolio.

Strategic Advantages And Outlook

Electric Royalties' strategic advantage lies in its pure-play exposure to electrification commodities through a royalty model that offers leveraged upside to price movements without operational risk. The outlook is contingent on successful portfolio maturation, commodity price trends, and the broader adoption timeline for electric vehicles and renewable energy infrastructure. Execution risk remains elevated given the development-stage nature of most royalty assets and the capital-intensive growth strategy required before cash flow generation.

Sources

Company financial statementsTSXV 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