investorscraft@gmail.com

Intrinsic ValueGensource Potash Corporation (GSP.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Gensource Potash Corporation operates as a specialized fertilizer development company focused exclusively on potash extraction and production within Canada's resource-rich Saskatchewan basin. The company's core strategy centers on developing modular, environmentally sustainable potash projects through its proprietary selective solution mining technology, which aims to reduce capital intensity and environmental impact compared to traditional mining methods. Gensource's business model targets the agricultural fertilizer market by planning to produce potash for direct sale to end-users under long-term offtake agreements, thereby minimizing commodity price exposure. Its market position is that of a development-stage junior miner with strategic assets including the flagship Tugaske Project and additional holdings in the Vanguard and Lazlo areas, positioning it within the competitive global potash sector dominated by large-scale producers. The company differentiates itself through its focus on smaller-scale, efficient operations designed to serve specific customer needs with lower upfront capital requirements.

Revenue Profitability And Efficiency

As a pre-revenue development company, Gensource has not yet generated commercial sales, with revenue remaining at zero for the period. The company reported a net loss of approximately $2.9 million CAD, reflecting ongoing corporate and project development expenses. Operating cash flow was negative $530,822, consistent with the company's stage of advancing its potash projects toward production while managing capital allocation toward development activities rather than revenue generation.

Earnings Power And Capital Efficiency

Gensource's current earnings power is constrained by its pre-production status, with diluted EPS of -$0.0064 reflecting the investment phase of its operations. Capital expenditures of $364,631 CAD indicate continued investment in project development, though at a measured pace relative to the substantial funding required to advance major mining projects to production. The company's capital efficiency will be tested as it progresses toward construction and operational phases.

Balance Sheet And Financial Health

The company maintains a modest cash position of $63,343 CAD against total debt of approximately $5.49 million CAD, indicating limited liquidity for advancing large-scale mining development. This financial profile is characteristic of junior mining companies in development stages, requiring significant additional financing to progress projects toward production. The balance sheet structure suggests reliance on future equity raises or debt financing to fund capital-intensive development activities.

Growth Trends And Dividend Policy

Growth prospects are entirely forward-looking, dependent on successful project development, financing, and eventual production commencement at its Saskatchewan potash assets. The company does not pay dividends, consistent with its development-stage status where capital preservation and reinvestment into project advancement take priority over shareholder distributions. Future growth trajectory hinges on execution capability and market conditions for potash pricing and demand.

Valuation And Market Expectations

With a market capitalization of approximately $36 million CAD, valuation reflects investor expectations for successful project development rather than current financial performance. The beta of 0.734 suggests moderate volatility relative to the broader market, potentially indicating perceived development risk balanced against the strategic value of potash assets. Market pricing appears to incorporate a premium for the optionality of undeveloped resource projects in a essential agricultural commodity.

Strategic Advantages And Outlook

Gensource's strategic advantages include its modular project approach and environmentally focused technology in a jurisdiction with established mining infrastructure. The outlook remains contingent on securing development financing, demonstrating technical feasibility at scale, and navigating commodity cycle volatility. Success depends on executing its business model of targeted production for specific customer segments while managing the significant capital requirements inherent in mining development.

Sources

Company filingsTSXV disclosures

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