investorscraft@gmail.com

Intrinsic ValueFreeport Resources Inc. (FRI.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Freeport Resources Inc. operates as a junior mineral exploration company focused on discovering and developing copper deposits, primarily through its key assets in Papua New Guinea. The company's core strategy involves acquiring, exploring, and advancing mineral properties to the stage where they can attract joint venture partners or be optioned to major mining companies. This high-risk, capital-intensive business model is typical of early-stage exploration firms that rely on equity financing to fund geological work rather than generating operating revenue. Freeport's market position is that of a micro-cap explorer within the competitive basic materials sector, targeting large-scale porphyry copper systems like the Yandera project. Its success depends entirely on technical exploration results and the ability to secure continued funding from capital markets during periods of commodity price volatility. The company maintains a minimal operational footprint with headquarters in Vancouver, leveraging geological expertise to identify undervalued exploration targets in established mining jurisdictions.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Freeport Resources reported no operating revenue for the period, which is consistent with its development stage. The company recorded a net loss of CAD 4.23 million, reflecting the substantial costs associated with mineral property exploration and evaluation activities. Operating cash flow was negative CAD 3.30 million, indicating the company's complete dependence on external financing to sustain its exploration programs and administrative operations during this capital-intensive phase.

Earnings Power And Capital Efficiency

Freeport's earnings power remains unrealized as the company focuses exclusively on exploration rather than production. The diluted EPS of -CAD 0.0183 reflects the shareholder dilution and ongoing funding requirements characteristic of junior mining ventures. Capital efficiency cannot be meaningfully assessed through traditional metrics given the absence of revenue generation, with all capital allocated toward advancing mineral properties through preliminary exploration stages.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 2.41 million, providing limited runway for ongoing exploration activities. With no long-term debt obligations, financial risk is contained to equity dilution rather than credit concerns. However, the modest cash position relative to the annual cash burn rate indicates likely near-term financing requirements to continue property exploration work.

Growth Trends And Dividend Policy

Growth is measured through exploration milestone achievements rather than financial metrics, with progress dependent on successful drilling results and property advancement. The company has no dividend policy, which is standard for exploration-stage firms that reinvest all available capital into property evaluation. Future growth prospects hinge entirely on technical success in defining mineral resources and attracting development partners or acquisition interest.

Valuation And Market Expectations

With a market capitalization of approximately CAD 7.88 million, valuation reflects speculative expectations about the potential of the company's mineral properties rather than current financial performance. The beta of 1.40 indicates higher volatility than the broader market, typical of micro-cap exploration stocks sensitive to commodity price movements and exploration news flow. The valuation primarily incorporates option value on exploration success.

Strategic Advantages And Outlook

Freeport's strategic position centers on its early-mover access to copper exploration properties in Papua New Guinea, a region with significant mineralization potential. The outlook is entirely contingent on exploration results and copper market dynamics, with success requiring both technical discoveries and favorable commodity pricing. The company faces substantial execution risk in advancing projects without operating revenue or substantial capital reserves.

Sources

Company public filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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