investorscraft@gmail.com

Intrinsic ValueGrosvenor Resource Corporation (GVR.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Grosvenor Resource Corporation operates as a junior exploration company focused on acquiring and exploring mineral properties within Canada's basic materials sector. The company's core revenue model is predicated on the discovery and subsequent development of mineral resources, with value creation aimed at future asset sales, joint ventures, or potential production. Its current primary asset is the 100%-owned Powder gold-silver property, a compact land package consisting of two mineral claims spanning 121 hectares. As a micro-cap entity trading on the TSX Venture Exchange, Grosvenor occupies a niche position in the highly speculative junior mining landscape. The company's strategy involves early-stage exploration, where success is measured by technical milestones rather than immediate revenue, positioning it as a high-risk, high-potential opportunity for speculative investors. Its market position is characterized by a minimal operational footprint, with activities entirely focused on the Canadian jurisdiction, requiring efficient capital allocation to advance its singular project through the exploration lifecycle.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Grosvenor generated no income for the period, which is typical for its developmental stage. The company reported a net loss of CAD -404,825, reflecting the substantial costs associated with mineral property exploration and corporate administration. Operating cash flow was significantly negative at CAD -142,698, indicating that the company is entirely dependent on external financing to fund its ongoing exploration activities and maintain corporate operations.

Earnings Power And Capital Efficiency

The company's earnings power is currently non-existent, with a diluted EPS of CAD -0.015. Capital efficiency is directed toward exploration expenditures, with capital expenditures of CAD -5,348 for the period. The primary measure of capital efficiency at this stage is the advancement of its mineral property, with all financial resources being consumed by operational burn rates necessary to progress technical objectives.

Balance Sheet And Financial Health

Grosvenor maintains a debt-free balance sheet, with total debt reported as zero. Liquidity is provided by cash and equivalents of CAD 267,131. This cash position, relative to the annual net loss and negative operating cash flow, indicates a limited runway, underscoring the company's need to secure additional financing in the near to medium term to continue its exploration programs.

Growth Trends And Dividend Policy

Growth is measured by exploration progress on its Powder property, as the company has no revenue history. There is no dividend policy in place, which is consistent with its status as a development-stage company that reinvests all available capital, when raised, directly into exploration activities to create long-term shareholder value through asset appreciation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.61 million, the valuation reflects the high-risk, early-stage nature of the company and the market's assessment of the potential of its mineral property. The beta of 1.071 suggests the stock's volatility is slightly above the market average, aligning with the speculative profile typical of junior mining explorers on the venture exchange.

Strategic Advantages And Outlook

The company's primary strategic advantage is its 100% ownership of a focused gold-silver exploration property, allowing for undiluted control over its development. The outlook is entirely contingent on the technical success of its exploration efforts and its ability to raise capital under favorable terms. Future viability depends on demonstrating significant mineral potential to attract partnership or acquisition interest, making its near-term trajectory highly uncertain and tied to exploration results.

Sources

S&P Capital IQCompany Public Filings (SEDAR)

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