investorscraft@gmail.com

Intrinsic ValueGranite Creek Copper Ltd. (GCX.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Granite Creek Copper Ltd. operates as a junior mineral exploration company focused on discovering and developing copper-gold-silver deposits in Canada's prolific mining jurisdictions. The company's primary revenue model centers on creating shareholder value through strategic property acquisition, systematic exploration, and advancing mineral projects toward economic viability, with the ultimate goal of discovery, resource definition, or partnership with a major mining producer. Its flagship asset is the Carmacks and Carmacks North project in the Yukon Territory, a large-scale land package of approximately 17,700 hectares situated within the well-endowed Minto copper belt, providing significant exploration upside. The company also holds an option on the Star project in British Columbia's Omineca region, diversifying its exploration portfolio. As a micro-cap explorer on the TSX Venture Exchange, Granite Creek competes in a high-risk, high-reward segment of the basic materials sector, where success is driven by technical expertise, capital allocation, and the ability to operate effectively in remote, prospective terrains. Its market position is that of an early-stage explorer, reliant on equity markets to fund drilling programs aimed at making a significant mineral discovery that can attract development capital or acquisition interest.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Granite Creek generated no operating revenue for the fiscal year ending May 31, 2024, which is typical for firms at this development stage. The company reported a net loss of CAD 880,000, reflecting the substantial costs associated with mineral property exploration, corporate administration, and professional fees. Operating cash flow was significantly negative at CAD -1.60 million, while capital expenditures were a modest CAD -100,000, indicating that the majority of cash outflows were directed toward sustaining operations and exploration activities rather than major asset acquisitions during this period.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, with a diluted loss per share of CAD 0.0055, as it is entirely focused on funding exploration to create future value. Capital efficiency is measured by the effective deployment of raised funds into high-potential exploration targets. The negative operating cash flow demonstrates that the business is in a capital-intensive phase, with financial performance entirely dependent on the success of its exploration programs and the market's appetite for funding junior mining ventures.

Balance Sheet And Financial Health

Granite Creek's balance sheet reflects its status as an exploration-stage company, holding CAD 879,167 in cash and equivalents against a minimal total debt of CAD 100,012. This results in a strong net cash position, which provides limited runway for future exploration programs. The company's financial health is primarily contingent on its ability to access equity capital markets to fund ongoing operations and exploration expenditures, as it lacks internal cash generation.

Growth Trends And Dividend Policy

Growth for Granite Creek is not measured by financial metrics but by technical milestones, such as drill results, resource estimates, and project advancement. The company does not pay a dividend, which is consistent with its strategy of reinvesting all available capital into exploration activities to drive asset appreciation. Future growth is entirely dependent on successful exploration outcomes and the ability to secure financing to advance its projects.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.0 million, the market's valuation of Granite Creek is speculative, pricing in the potential of its Yukon and British Columbia exploration assets rather than current cash flows. The valuation implies modest expectations for exploration success and reflects the high-risk nature of early-stage mineral exploration. The beta of 0.915 suggests the stock's volatility is slightly below the average for the speculative mining sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on copper, a metal with strong long-term demand fundamentals driven by the energy transition, and its positioning in stable, mining-friendly Canadian jurisdictions. The outlook is inherently uncertain, hinging on the results of future exploration programs and the company's ability to secure funding. Success would be defined by a significant discovery that validates the potential of its land package and attracts a strategic partner or acquisition interest.

Sources

Company DescriptionFinancial Data Provided

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