investorscraft@gmail.com

Intrinsic ValueEntrée Resources Ltd. (ETG.TO)

Previous Close$2.78
Intrinsic Value
Upside potential
Previous Close
$2.78

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

Entrée Resources Ltd. operates as an exploration-stage company focused on developing mineral properties in Mongolia, Peru, Australia, and Canada. Its flagship asset is the Entrée/Oyu Tolgoi joint venture in Mongolia, which includes the Hugo North Extension and Heruga deposits, both rich in copper, gold, and molybdenum. The company’s revenue model hinges on future mineral extraction and joint venture partnerships, positioning it as a high-risk, high-reward player in the copper-gold exploration sector. Given its early-stage status, Entrée Resources relies heavily on strategic alliances and funding to advance its projects, with no current production revenue. The company operates in a competitive global mining sector, where large-scale producers dominate, but its niche focus on underexplored, high-potential deposits offers long-term upside if commodity prices remain favorable. Its market position is speculative, dependent on successful project development and commodity market trends.

Revenue Profitability And Efficiency

Entrée Resources reported no revenue in the latest fiscal period, reflecting its exploration-stage status. The company posted a net loss of CAD 14,321, with diluted EPS of -CAD 0.0704, underscoring its pre-production financial challenges. Operating cash flow was negative at CAD 3,530, while capital expenditures were negligible, indicating minimal near-term investment in development activities.

Earnings Power And Capital Efficiency

With no revenue streams, Entrée Resources’ earnings power remains unrealized. The company’s capital efficiency is constrained by its reliance on external funding to sustain exploration efforts. Negative operating cash flow and net losses highlight the high capital intensity and long gestation period typical of mineral exploration ventures.

Balance Sheet And Financial Health

Entrée Resources holds CAD 2.38 million in cash and equivalents, against total debt of CAD 16.28 million, reflecting a leveraged position. The absence of revenue amplifies liquidity risks, necessitating continued financing to support operations. The balance sheet suggests reliance on equity raises or debt restructuring to fund future exploration phases.

Growth Trends And Dividend Policy

Growth prospects hinge on advancing the Oyu Tolgoi joint venture and other exploration assets, though timelines remain uncertain. The company does not pay dividends, consistent with its focus on reinvesting scarce capital into project development. Shareholder returns are contingent on successful resource delineation and eventual production.

Valuation And Market Expectations

The market capitalization of CAD 481 million reflects speculative optimism around Entrée’s mineral potential, particularly its exposure to copper and gold. The absence of revenue and negative earnings make traditional valuation metrics inapplicable, with investors pricing in long-term exploration upside rather than near-term cash flows.

Strategic Advantages And Outlook

Entrée’s key strategic advantage lies in its joint venture partnership for the Oyu Tolgoi project, which provides access to a world-class deposit. However, the outlook remains highly uncertain, dependent on commodity prices, funding availability, and successful project advancement. The company’s ability to transition from exploration to production will dictate its future viability.

Sources

Company filings, TSX 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