investorscraft@gmail.com

Intrinsic ValueGreat Atlantic Resources Corp. (GR.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

Great Atlantic Resources Corp. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits in Atlantic Canada. The company's core revenue model is entirely dependent on successful exploration outcomes, as it generates no operating revenue but relies on equity financing to fund its property acquisition and exploration programs. Great Atlantic maintains a diverse portfolio targeting gold, silver, zinc, tungsten, cobalt, vanadium, and other critical minerals across multiple properties in Newfoundland, New Brunswick, and Nova Scotia. The company's strategic positioning leverages the emerging mineral potential of Atlantic Canada, which has gained significant attention following major discoveries in the region. Its flagship Golden Promise project in central Newfoundland represents a substantial land package of approximately 16,525 hectares, positioning the company as a meaningful landholder in this prospective gold district. As a micro-cap exploration company trading on the TSX Venture Exchange, Great Atlantic competes in a highly speculative segment of the mining industry where success depends on technical execution, capital market access, and the ability to advance projects through the exploration value chain to attract partnership or acquisition interest.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Great Atlantic reported no revenue for the period, which is typical for companies at this development stage. The company recorded a net loss of approximately CAD 2.38 million, reflecting the substantial costs associated with mineral exploration activities and corporate overhead. With negative operating cash flow of CAD 1.46 million, the company's financial performance is consistent with the capital-intensive nature of early-stage mineral exploration, where expenditures precede any potential revenue generation from discovered resources.

Earnings Power And Capital Efficiency

The company's earnings power remains entirely prospective, contingent upon successful exploration results that could lead to project development or monetization. Current operations are characterized by significant cash burn, with diluted earnings per share of CAD -0.0446 reflecting the shareholder dilution necessary to fund exploration programs. Capital efficiency metrics are not applicable in the traditional sense, as the company's value creation potential lies in its ability to convert exploration spending into mineral resource discoveries that attract future investment or acquisition interest.

Balance Sheet And Financial Health

Great Atlantic maintains a minimal cash position of CAD 207, indicating immediate funding requirements to sustain operations. Total debt of CAD 695,073 presents a significant liability relative to the company's limited cash reserves. The balance sheet structure is typical of junior explorers, with financial health entirely dependent on the company's ability to raise additional equity capital to fund ongoing exploration programs and meet its financial obligations in the near term.

Growth Trends And Dividend Policy

Growth prospects are tied exclusively to exploration success across the company's portfolio of properties, particularly the Golden Promise gold project in Newfoundland. The company does not pay dividends, consistent with its development stage, as all available capital is allocated to exploration activities aimed at creating long-term value through resource definition. Shareholder returns are entirely dependent on capital appreciation potential should the company successfully advance its projects toward economic viability or strategic transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.18 million, the market valuation reflects speculative interest in the company's exploration portfolio rather than fundamental financial metrics. The elevated beta of 1.902 indicates high volatility and sensitivity to market sentiment toward junior mining stocks. Valuation is primarily driven by investor expectations regarding exploration potential and metal price outlooks, rather than traditional earnings-based metrics given the pre-revenue status.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused land position in Atlantic Canada, a region experiencing renewed exploration interest. The outlook is highly contingent on exploration results, funding availability, and commodity price trends. Success depends on the technical team's ability to identify promising targets and advance them sufficiently to attract partnership interest or acquisition offers from larger mining companies seeking growth opportunities in established mining jurisdictions.

Sources

Company description and financial data providedTSX Venture Exchange filingsPublic corporate 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