investorscraft@gmail.com

Intrinsic ValueEagle Plains Resources Ltd. (EPL.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

Eagle Plains Resources Ltd. operates as a junior mineral exploration company focused on acquiring, exploring, and developing resource properties across Western Canada. The company's core revenue model combines strategic property option agreements with third-party partners and providing geological consulting services, creating a diversified approach to resource development. Eagle Plains maintains a portfolio exploring for gold, silver, uranium, copper, molybdenum, lead, zinc, gypsum, and rare earth elements across eight active projects in British Columbia, Yukon, the Northwest Territories, and Saskatchewan. Within the competitive junior mining sector, the company has established itself as a project generator, leveraging its extensive geological expertise to identify promising properties early and structure agreements that mitigate exploration risk while maintaining upside potential. This positioning allows Eagle Plains to operate with lower capital requirements than traditional exploration companies, focusing on early-stage value creation through systematic exploration and strategic partnerships. The company's long-standing presence since 1994 provides institutional knowledge of Western Canada's geology and established relationships within the mining industry, supporting its ability to attract qualified joint venture partners for advanced exploration programs.

Revenue Profitability And Efficiency

Eagle Plains generated CAD 10.1 million in revenue during the period, primarily from option agreements and geological services. The company reported a net loss of CAD 241 thousand, reflecting the challenging nature of junior exploration where profitability can be volatile. Operating cash flow was negative CAD 105 thousand, while capital expenditures totaled CAD 477 thousand, indicating ongoing investment in exploration activities despite current financial pressures.

Earnings Power And Capital Efficiency

The company reported negative diluted EPS of CAD 0.0021, demonstrating the earnings challenges typical of early-stage exploration companies. With negative operating cash flow and significant capital expenditures relative to cash reserves, Eagle Plains relies on strategic partnerships and careful capital allocation to fund exploration programs. The absence of debt provides flexibility but underscores the need for efficient use of equity capital in high-risk exploration ventures.

Balance Sheet And Financial Health

Eagle Plains maintains a conservative balance sheet with CAD 888 thousand in cash and equivalents and no debt outstanding. This debt-free position provides financial stability and operational flexibility in the volatile resource sector. The company's working capital position appears constrained given negative cash flow from operations, suggesting reliance on future financing or partnership payments to sustain exploration activities.

Growth Trends And Dividend Policy

As a development-stage exploration company, Eagle Plains does not pay dividends, reinvesting all capital into property acquisition and exploration. Growth is driven by successful project generation and option agreements with third parties that provide funding for advanced exploration. The company's multi-commodity portfolio across diverse jurisdictions provides multiple pathways for value creation, though success depends on exploration results and commodity price cycles.

Valuation And Market Expectations

With a market capitalization of approximately CAD 18.4 million, the market appears to be valuing Eagle Plains based on its project portfolio potential rather than current financial metrics. The beta of 1.165 indicates higher volatility than the broader market, typical for junior mining stocks. Valuation reflects investor expectations for successful exploration outcomes and future partnership deals that could unlock value in the company's diverse property portfolio.

Strategic Advantages And Outlook

Eagle Plains' primary advantage lies in its project generator model and extensive experience in Western Canadian geology. The company's ability to structure option agreements transfers exploration risk to partners while retaining upside exposure. The outlook depends on exploration success, commodity price trends, and the company's capacity to secure additional partnership funding. Successful discovery on any of its eight optioned properties could significantly enhance shareholder value.

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