investorscraft@gmail.com

Intrinsic ValueHarfang Exploration Inc. (HAR.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Harfang Exploration Inc. operates as a junior mineral exploration company focused on acquiring and evaluating precious and base metal properties in Canada's prolific mining jurisdictions. The company's core revenue model is predicated on discovering economically viable mineral deposits through systematic exploration, with the ultimate goal of advancing projects to a stage where they can be monetized through joint ventures, option agreements, or outright sale to major mining producers. Harfang's primary operational focus is the James Bay region of Québec, a world-class geological terrain known for its significant gold and lithium potential, where it holds a strategic land position. The company operates within the highly competitive and capital-intensive junior mining sector, where success depends on technical expertise, strategic land acquisition, and efficient capital allocation. Harfang's market position is that of an early-stage explorer, competing for investor capital against numerous other junior companies by demonstrating the quality of its geological targets and its ability to execute methodical exploration programs that de-risk projects and create shareholder value.

Revenue Profitability And Efficiency

As an exploration-stage company, Harfang has not yet generated revenue from operations, which is typical for firms focused solely on mineral exploration. The company reported a net loss of CAD 2,135 for the period, reflecting the pre-revenue phase of its business cycle where expenditures are directed toward advancing its mineral properties. Operating cash flow was significantly negative at CAD -2.03 million, indicative of substantial cash outlays for exploration activities and corporate overhead, while capital expenditures of CAD -0.16 million were relatively modest, suggesting a focus on early-stage work rather than major development.

Earnings Power And Capital Efficiency

Harfang currently exhibits no earnings power, with a diluted EPS of approximately CAD -0.00003, as the company is entirely focused on exploration spending. Capital efficiency is measured by the effective deployment of raised funds into exploration programs that enhance the value of its mineral property portfolio. The negative cash flow from operations demonstrates that capital is being consumed in the pursuit of discovery, a standard characteristic of junior explorers where value accretion is tied to technical success rather than immediate profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CAD 3.92 million, providing a runway to fund its exploration programs. Total debt is minimal at CAD 0.11 million, resulting in a very low debt-to-equity ratio and a balance sheet that is characteristic of a well-funded junior explorer with no significant financial leverage. This financial structure provides flexibility but necessitates periodic access to equity markets to replenish treasury as exploration advances.

Growth Trends And Dividend Policy

Growth for Harfang is measured by the expansion and advancement of its mineral property portfolio through exploration success, staking, and acquisition. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration activities to drive long-term capital appreciation. Investor returns are entirely dependent on the company's ability to make a significant mineral discovery that translates into a corporate transaction or a substantial re-rating of its market valuation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 7.91 million, the market's valuation reflects the speculative potential of Harfang's exploration portfolio rather than any current cash flows. The company's beta of 0.48 suggests lower volatility relative to the broader market, which may be attributed to its small size and specific focus on mineral exploration. The valuation is inherently tied to investor sentiment regarding commodity prices and the perceived quality of its James Bay projects.

Strategic Advantages And Outlook

Harfang's strategic advantage lies in its focused land position within the prospective James Bay region of Québec, a stable mining jurisdiction with excellent infrastructure. The outlook is entirely dependent on the results of its exploration programs; success in identifying a significant mineralized system could lead to a substantial value inflection. The key challenge is executing technically sound exploration with its available capital to systematically derisk its assets and attract potential partners or acquirers.

Sources

Company Financial StatementsPublic Market Data

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