investorscraft@gmail.com

Intrinsic ValueHannan Metals Ltd. (HAN.V)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

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

Hannan Metals Ltd. operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits in Peru and Ireland. The company's primary revenue model centers on creating shareholder value through strategic property acquisition, systematic exploration, and potential future joint ventures or outright project sales. Hannan's flagship asset is the 100% owned San Martin copper-silver project in Peru, spanning 65,600 hectares in a prospective geological setting northwest of Tarapoto. This early-stage exploration company competes in the highly speculative junior mining sector, where success depends on technical expertise, capital allocation efficiency, and the ability to advance projects up the value curve. Hannan's market position is that of a micro-cap explorer, leveraging geological knowledge to secure large-scale land positions in underexplored but geologically favorable terrains, with the ultimate goal of making significant mineral discoveries that attract development partners or acquisition interest from major mining companies.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Hannan Metals reported no revenue for FY2024, consistent with its development stage. The company recorded a net loss of CAD 5.7 million, reflecting substantial investment in exploration activities and administrative overhead. With negative operating cash flow of CAD 860,080, the company relies on equity financing to fund its exploration programs and maintain operations while advancing its mineral properties toward discovery and valuation milestones.

Earnings Power And Capital Efficiency

Hannan's earnings power remains unrealized, with diluted EPS of -CAD 0.0523 reflecting the high-risk, capital-intensive nature of mineral exploration. The company's capital efficiency is measured by its ability to deploy limited resources toward high-potential exploration targets. With minimal capital expenditures of CAD 11,409, Hannan maintains a focused approach to exploration, prioritizing geological work that maximizes the potential for discovery while conserving cash for strategic opportunities.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 945,438 as of fiscal year-end. This conservative financial structure is typical for junior explorers, minimizing fixed obligations while providing operational flexibility. The cash position, relative to the annual burn rate, indicates the need for future financing to sustain exploration programs beyond the short term, a common characteristic of companies at this development stage.

Growth Trends And Dividend Policy

Hannan's growth trajectory is tied entirely to exploration success rather than operational metrics. The company does not pay dividends, reinvesting all available capital into property acquisition and exploration activities. Value creation potential depends on technical progress at the San Martin project and the company's ability to demonstrate mineral resource potential through drilling results and geological interpretation, which could lead to re-rating by the market.

Valuation And Market Expectations

With a market capitalization of approximately CAD 106 million, the market ascribes value to Hannan's mineral property portfolio and exploration potential rather than current financial performance. The low beta of 0.228 suggests relatively low correlation with broader market movements, typical of micro-cap exploration stocks whose valuations are driven by project-specific news flow and commodity price sentiment rather than fundamental financial metrics.

Strategic Advantages And Outlook

Hannan's strategic advantage lies in its early-mover position in the prospective San Martin basin and its technical team's exploration expertise. The outlook is inherently speculative, dependent on exploration results, commodity price trends, and financing availability. Success would require demonstrating economic mineral deposits capable of attracting partnership interest or acquisition offers from larger mining companies with development capabilities.

Sources

Company description and financial data provided

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