investorscraft@gmail.com

Intrinsic ValueEuromax Resources Ltd. (EOX.TO)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Euromax Resources Ltd. operates in the industrial materials sector, focusing on the exploration and development of copper and gold deposits in Southeast Europe. The company's flagship project, Ilovica-Shtuka, is a gold-copper asset in Macedonia with an estimated annual production capacity of 83 kilo ounces of gold. Euromax's revenue model hinges on advancing its mineral projects toward production, leveraging strategic partnerships and feasibility studies to attract investment. The company operates in a competitive and capital-intensive industry, where market positioning depends on resource quality, jurisdictional risk, and funding access. Despite its early-stage status, Euromax aims to differentiate itself through its high-potential asset in a region with emerging mining opportunities. The company faces challenges typical of junior miners, including permitting delays and commodity price volatility, but its focused approach provides a clear pathway to future production.

Revenue Profitability And Efficiency

Euromax reported no revenue in FY 2022, reflecting its pre-production stage. The company recorded a net loss of CAD 10.98 million, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 1.59 million, with no capital expenditures reported, indicating minimal activity beyond sustaining operations. The lack of revenue underscores the company's reliance on external financing to advance its projects.

Earnings Power And Capital Efficiency

With negative earnings per share (EPS) of CAD -0.0326, Euromax's earnings power remains constrained by its developmental phase. The company's capital efficiency is challenged by high exploration costs and limited operational cash flow. Its ability to monetize the Ilovica-Shtuka project will be critical to improving profitability metrics in the long term.

Balance Sheet And Financial Health

Euromax's balance sheet reflects its early-stage status, with CAD 24,000 in cash and equivalents and total debt of CAD 27.95 million. The high debt-to-cash ratio signals financial strain, requiring further capital raises or strategic partnerships to fund development. The company's financial health hinges on securing additional funding to advance its projects and meet obligations.

Growth Trends And Dividend Policy

Growth prospects are tied to the Ilovica-Shtuka project's progression, though no near-term production is expected. The company does not pay dividends, consistent with its focus on reinvesting limited resources into exploration and development. Future growth will depend on successful project financing, permitting, and commodity price trends.

Valuation And Market Expectations

With a market cap of CAD 7.3 million, Euromax is valued as a speculative junior miner. The beta of 1.379 suggests higher volatility relative to the market, reflecting investor uncertainty about its ability to advance projects. Market expectations are muted, pending tangible progress toward production.

Strategic Advantages And Outlook

Euromax's strategic advantage lies in its focused asset base in a region with untapped mining potential. However, the outlook remains uncertain due to funding needs, regulatory hurdles, and commodity price risks. Success will depend on securing capital, advancing feasibility studies, and navigating geopolitical factors in Macedonia.

Sources

Company filings, Toronto Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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