investorscraft@gmail.com

Intrinsic ValueGlen Eagle Resources Inc. (GER.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Glen Eagle Resources Inc. operates as a junior mining exploration company focused on acquiring, developing, and evaluating mineral properties within the basic materials sector. The company's core revenue model combines traditional mineral exploration with innovative tailings recovery operations, targeting both precious metals and industrial minerals. Glen Eagle maintains a diversified asset portfolio including its 100%-owned Moose Lake phosphate property in Quebec and an 80% interest in the Piedra Dorada gold-silver concession in Honduras, positioning itself across different commodity cycles and geographical regions to mitigate operational risks inherent in junior mining ventures. The company's strategic focus on tailings recovery represents a secondary revenue stream that leverages existing mineral waste, demonstrating an adaptive approach to resource extraction that complements its primary exploration activities. Operating in the highly competitive and capital-intensive junior mining space, Glen Eagle maintains a micro-cap market presence typical of early-stage exploration companies, requiring continuous capital infusion to advance projects through development phases while navigating the volatile commodity price environment that characterizes the global mining industry.

Revenue Profitability And Efficiency

During fiscal 2022, Glen Eagle generated CAD 889,239 in revenue while reporting a net loss of CAD 831,000, reflecting the challenging economics typical of junior mining operations. The company's negative operating cash flow of CAD 1.93 million significantly exceeded its minimal capital expenditures of CAD 1,856, indicating substantial operational costs relative to development activity. This financial profile underscores the capital-intensive nature of mineral exploration where revenue generation often lags behind substantial upfront investment requirements.

Earnings Power And Capital Efficiency

The company reported a diluted EPS of -CAD 0.0059, demonstrating limited current earnings power as expected for an exploration-stage mining company. Negative operating cash flow combined with minimal capital investment suggests constrained financial capacity for advancing exploration projects. This capital efficiency profile is characteristic of micro-cap mining ventures that typically require external financing to fund significant development milestones and transition from exploration to production phases.

Balance Sheet And Financial Health

Glen Eagle maintained a modest cash position of CAD 42,195 against total debt of CAD 658,461, creating a leveraged financial structure common among junior mining companies. The limited liquidity relative to debt obligations indicates dependence on future financing activities or asset monetization to meet ongoing operational requirements. This balance sheet structure reflects the high-risk profile associated with early-stage mineral exploration enterprises navigating development timelines.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, consistent with its development-stage status where capital preservation for exploration activities takes priority over shareholder distributions. Revenue generation remains limited while the company focuses on advancing its mineral properties through exploration phases. Growth prospects are inherently tied to successful resource definition and development of its mining concessions, which require substantial additional investment before reaching commercial production capacity.

Valuation And Market Expectations

With a market capitalization of approximately CAD 715,410, the company's valuation reflects its micro-cap status and early-stage development profile. The high beta of 2.62 indicates significant volatility expectations relative to the broader market, characteristic of speculative mining stocks where valuation is heavily influenced by exploration results and commodity price movements rather than current financial performance metrics.

Strategic Advantages And Outlook

Glen Eagle's strategic position combines traditional mineral exploration with tailings recovery operations, providing diversification across revenue streams. The company's asset base in mining-friendly jurisdictions offers geological potential, though successful development requires substantial additional capital and technical execution. The outlook remains contingent on successful exploration outcomes, commodity price support, and the company's ability to secure necessary funding to advance projects toward economically viable production thresholds.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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