investorscraft@gmail.com

Intrinsic ValueGeodrill Limited (GEO.TO)

Previous Close$3.63
Intrinsic Value
Upside potential
Previous Close
$3.63

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

Geodrill Limited is a specialized mineral exploration drilling services provider operating primarily in West Africa, Zambia, and Peru. The company serves mining firms with a diversified suite of drilling solutions, including reverse circulation, core, and underground drilling, supported by a fleet of 71 multi-purpose rigs and auxiliary equipment. Its revenue model is project-based, driven by demand for mineral exploration and mine development, particularly in gold and base metals. Geodrill differentiates itself through operational flexibility, technical expertise, and a strong regional presence in high-potential but logistically challenging markets. The company competes in a fragmented industry where scale, safety standards, and cost efficiency are critical. Its focus on West Africa, a key gold-producing region, positions it favorably amid sustained exploration activity, though exposure to commodity cycles and geopolitical risks in operating jurisdictions remains a consideration.

Revenue Profitability And Efficiency

In its latest fiscal year, Geodrill reported revenue of CAD 143.1 million, with net income of CAD 9.3 million, reflecting a net margin of approximately 6.5%. Operating cash flow stood at CAD 21.0 million, though capital expenditures of CAD 20.7 million nearly offset this, indicating reinvestment needs to maintain its rig fleet. The diluted EPS of CAD 0.20 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Geodrill’s capital efficiency is tempered by the capital-intensive nature of its operations, as evidenced by high capex relative to operating cash flow. The company’s asset-light model mitigates some of this pressure, but cyclical demand for exploration services can lead to fluctuating returns. Its beta of 0.6 suggests lower volatility than the broader market, likely due to its niche positioning.

Balance Sheet And Financial Health

The balance sheet remains lean, with CAD 13.1 million in cash and equivalents against total debt of CAD 3.4 million, indicating a conservative leverage profile. The negligible debt-to-equity ratio underscores financial stability, though working capital management is critical given the project-based revenue cycles and equipment maintenance costs.

Growth Trends And Dividend Policy

Geodrill has not paid dividends, prioritizing reinvestment in fleet expansion and operational capabilities. Growth is tied to exploration budgets of mining clients, which are cyclical but supported by long-term demand for metals. The company’s regional diversification into Peru and Zambia could offset volatility in West African markets.

Valuation And Market Expectations

At a market cap of CAD 174.5 million, the stock trades at a P/E of approximately 18.8x, reflecting expectations of steady but not explosive growth. The valuation aligns with peers in the drilling services sector, with a discount for geopolitical risks and smaller scale.

Strategic Advantages And Outlook

Geodrill’s strengths lie in its specialized fleet, emerging market expertise, and low debt. However, reliance on commodity prices and exploration spending poses risks. The outlook hinges on sustained mining investment in its operating regions, with potential upside from new contract wins and rig utilization improvements.

Sources

Company filings, market data

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