investorscraft@gmail.com

Intrinsic ValueGratomic Inc. (GRAT.V)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gratomic Inc. operates as a junior exploration company focused on developing graphite assets critical for the global transition to electric vehicles and renewable energy storage. The company's primary revenue model centers on advancing its flagship Aukam graphite project in Namibia toward production, with the objective of generating future income through graphite sales rather than current operations. Gratomic's strategic positioning targets the supply chain for anode material in lithium-ion batteries, leveraging its substantial land package of approximately 137,473 hectares in a known graphite region. As a pre-revenue explorer, the company competes in the highly speculative junior mining sector, where success depends on technical execution, funding availability, and commodity price cycles. Its secondary assets in Quebec and Brazil provide additional exploration optionality, though Aukam remains the clear priority for near-term development and value creation potential in the evolving battery materials market.

Revenue Profitability And Efficiency

As a pre-production exploration company, Gratomic reported no revenue for FY2023, reflecting its developmental stage. The company recorded a net loss of CAD 5.31 million, consistent with its focus on advancing project development rather than generating operating income. Operating cash flow was negative CAD 3.27 million, primarily funding exploration activities and corporate overhead. Capital expenditures of CAD 1.60 million were directed toward property exploration and evaluation, demonstrating continued investment in its asset portfolio despite challenging market conditions for junior miners.

Earnings Power And Capital Efficiency

Gratomic currently lacks earnings power as it has not commenced commercial production. The negative EPS of CAD 0.027 reflects the company's pre-revenue status and substantial expenditures required for exploration and development activities. Capital efficiency metrics are not meaningful at this stage, as the company is investing heavily in project advancement without corresponding revenue generation. The primary focus remains on de-risking assets rather than achieving near-term profitability.

Balance Sheet And Financial Health

The company maintains a minimal cash position of CAD 52,424, indicating constrained liquidity for ongoing operations. Total debt of CAD 1.06 million presents a significant obligation relative to available cash resources. This financial structure is characteristic of junior explorers requiring regular capital infusions to sustain operations. The balance sheet suggests imminent funding requirements to support continued project development and corporate activities throughout the upcoming fiscal period.

Growth Trends And Dividend Policy

Growth is measured through project advancement milestones rather than financial metrics, with the Aukam project representing the primary value driver. The company does not pay dividends, consistent with its developmental stage and reinvestment requirements. Future growth depends on successful project financing, technical milestones, and ultimately the transition from explorer to producer. Market conditions for graphite and battery materials will significantly influence the timing and scale of potential development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.01 million, the market appears to assign modest value to Gratomic's project portfolio. The beta of 0.565 suggests lower volatility than the broader market, potentially reflecting limited trading activity. Valuation primarily incorporates speculation about future project success rather than current financial performance. Market expectations remain contingent on demonstration of technical progress and securing necessary development capital.

Strategic Advantages And Outlook

Gratomic's strategic position hinges on its Namibian graphite assets in a jurisdiction with mining-friendly policies. The outlook remains highly speculative, dependent on successful project financing and technical execution. Key advantages include project scale and positioning within the battery materials supply chain. However, the company faces significant challenges typical of junior miners, including funding requirements, technical risks, and commodity price exposure. Near-term focus will likely remain on advancing Aukam toward production decisions while managing financial constraints.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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