investorscraft@gmail.com

Intrinsic ValueGrizzly Discoveries Inc. (GZD.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Grizzly Discoveries Inc. operates as a junior mineral exploration company focused on acquiring and developing mineral properties within Canada. The company's core revenue model is entirely predicated on the successful discovery and future monetization of mineral deposits, as it currently generates no operating revenue. Its primary asset portfolio centers on the extensive Greenwood Project, encompassing approximately 180,000 contiguous acres, and the fully-owned Robocop property consisting of five mineral claims. Grizzly's exploration activities target a diverse basket of commodities, including gold, copper, silver, and cobalt, positioning it to benefit from multiple long-term demand trends in the basic materials sector. As a micro-cap entity trading on the TSX Venture Exchange, the company occupies a high-risk, early-stage niche within the mining industry. Its strategy involves advancing its properties through exploration to create value, typically with the goal of attracting joint venture partners or culminating in an outright acquisition by a larger mining producer. This positioning is characteristic of junior explorers who rely on capital markets funding to sustain operations until a commercially viable deposit is defined.

Revenue Profitability And Efficiency

Grizzly Discoveries operates as a pre-revenue exploration company, reporting zero revenue for the fiscal period. Consequently, the company recorded a net loss of approximately CAD 582,000, reflecting the substantial costs associated with mineral property exploration and corporate administration without any offsetting income streams. Operational efficiency is measured by the burn rate of its cash reserves, with operating cash flow deeply negative at CAD 449,000, underscoring the capital-intensive nature of its business model at this developmental stage.

Earnings Power And Capital Efficiency

The company currently exhibits no earnings power, as evidenced by a diluted loss per share of CAD 0.0039. Capital is deployed almost exclusively into exploration activities, with the primary objective of increasing the value of its mineral property assets. The absence of capital expenditures reported for the period suggests that spending was directed towards exploration work rather than acquiring significant new property or equipment, focusing capital on advancing existing projects.

Balance Sheet And Financial Health

Grizzly maintains a debt-free balance sheet, which is a typical and prudent financial structure for a junior exploration company, mitigating fixed financial obligations. Liquidity is provided by cash and equivalents of CAD 213,550. This cash position, relative to the recent annual cash burn, indicates a need for future financing to continue funding exploration programs and general corporate expenses, a common characteristic of companies at this lifecycle stage.

Growth Trends And Dividend Policy

Growth for Grizzly is not measured by revenue increases but by the technical advancement of its mineral properties, such as expanding known mineralization through drilling. The company has no history of dividend payments and retains all capital to fund its exploration objectives. Future growth is entirely contingent on successful exploration results that can attract development capital or strategic interest, making its trajectory highly speculative and binary in nature.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.46 million, the market's valuation reflects the high-risk, speculative nature of an early-stage explorer. The negative beta of -0.785 suggests a historical price movement that is inversely correlated with the broader market, which may be indicative of its status as a micro-cap, news-driven stock whose value is primarily tied to exploration updates rather than macroeconomic cycles.

Strategic Advantages And Outlook

Grizzly's primary strategic advantage lies in its land package, particularly the large, contiguous Greenwood Project in a proven geological belt. The outlook is entirely dependent on the success of its exploration programs. Positive drill results could significantly enhance project valuation and attract partners, while prolonged unsuccessful exploration would necessitate further dilutive financing or a strategic pivot. The company's future hinges on converting its geological potential into a defined economic resource.

Sources

Company 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