investorscraft@gmail.com

Intrinsic ValueEquity Metals Corporation (EQTY.V)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

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

Equity Metals Corporation operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits across Canada. The company's core revenue model centers on creating shareholder value through strategic property acquisition, systematic exploration, and potential future development or joint venture partnerships rather than current production. Equity Metals maintains a diversified portfolio of exploration-stage assets, with its flagship Silver Queen property in British Columbia representing a high-grade gold-silver epithermal vein system with historical significance. The company's secondary assets include the Monument Diamond project in the Northwest Territories and the La Ronge Silica project in Saskatchewan, providing exposure to different commodity cycles and geological environments. Operating in the highly competitive junior mining sector, Equity Metals positions itself as an early-stage exploration specialist targeting undervalued mineral properties with significant discovery potential. The company's market position relies on its technical expertise in identifying prospective land packages and advancing them through methodical exploration programs to de-risk assets and attract potential partners or acquirers.

Revenue Profitability And Efficiency

As an exploration-stage company, Equity Metals generates no operating revenue and operates at a net loss, which is typical for junior mining entities focused on property development. For the fiscal period, the company reported a net loss of CAD 4.08 million, reflecting ongoing exploration expenditures and administrative costs required to advance its mineral properties. The absence of revenue underscores the company's pre-production status and dependence on equity financing to fund exploration activities and corporate operations.

Earnings Power And Capital Efficiency

The company's negative earnings power is evidenced by its diluted EPS of -CAD 0.0258, consistent with its exploration-focused business model. Operating cash flow was negative CAD 4.13 million, primarily directed toward exploration programs and working capital requirements. Capital expenditures were minimal at CAD 12,356, indicating that current spending is focused on exploration rather than significant infrastructure development, which aligns with the early-stage nature of its projects.

Balance Sheet And Financial Health

Equity Metals maintains a debt-free balance sheet with cash and equivalents of CAD 5.00 million, providing near-term funding for exploration programs. The absence of debt obligations reduces financial risk, though the company's financial health remains dependent on its ability to raise additional capital through equity markets to sustain exploration activities beyond its current cash reserves. The balance sheet structure is typical of junior exploration companies with limited liabilities but constrained liquidity.

Growth Trends And Dividend Policy

The company's growth trajectory is measured through exploration success and property advancement rather than financial metrics. Equity Metals does not pay dividends, consistent with its focus on reinvesting all available capital into exploration programs to increase property value. Growth depends entirely on technical exploration results, property acquisitions, and the ability to secure partnership agreements to advance projects without excessive share dilution.

Valuation And Market Expectations

With a market capitalization of approximately CAD 52.87 million, the market valuation reflects investor expectations for exploration success rather than current financial performance. The beta of 0.293 indicates lower volatility relative to the broader market, which may reflect the company's early-stage status and limited trading liquidity. Valuation is primarily driven by the perceived potential of the Silver Queen property and exploration results rather than conventional financial metrics.

Strategic Advantages And Outlook

Equity Metals' strategic advantage lies in its portfolio of Canadian exploration properties and technical expertise in early-stage mineral discovery. The outlook remains contingent on exploration results, particularly from the Silver Queen property, and the company's ability to secure funding for advanced exploration programs. Success depends on demonstrating economic mineralization that could attract joint venture partners or acquisition interest from larger mining companies seeking development-stage assets.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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