investorscraft@gmail.com

Intrinsic ValueIconic Minerals Ltd. (ICM.V)

Previous Close$0.24
Intrinsic Value
Upside potential
Previous Close
$0.24

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

Iconic Minerals Ltd. operates as a junior mineral exploration company focused on discovering and developing gold and lithium assets primarily within Nevada's prolific mining districts. The company's core revenue model is entirely predicated on successful exploration outcomes leading to joint venture partnerships, asset sales, or future production, as it currently generates no operating revenue. Iconic's portfolio is anchored by its 100%-owned Bonnie Claire lithium property, a significant land package covering approximately 13,900 acres, alongside gold-focused projects including the Hercules and New Pass properties. Within the highly competitive junior mining sector, the company maintains a strategic position by leveraging Nevada's mining-friendly jurisdiction and established infrastructure. Its market positioning is that of an early-stage explorer, requiring continuous capital infusion to advance its properties through preliminary drilling and resource definition stages, with the ultimate goal of demonstrating economic viability to attract development partners or acquirers.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Iconic Minerals reported no revenue for the period, which is typical for its development stage. The company recorded a net loss of CAD 2.28 million, reflecting the substantial costs associated with mineral property exploration and corporate administration. With negative operating cash flow of CAD 222,804, the firm's operational efficiency is measured by its ability to deploy limited capital toward advancing its key projects while managing corporate overhead, a challenging balance common among junior explorers.

Earnings Power And Capital Efficiency

Iconic Minerals currently exhibits no earnings power, as indicated by its negative EPS of CAD -0.0155 and absence of revenue. Capital efficiency is entirely directed toward exploration activities aimed at increasing the value of its mineral properties. The company's ability to create future value hinges on successful exploration results that can attract partnership funding or enhance project valuation, rather than near-term operational profitability.

Balance Sheet And Financial Health

The company maintains a minimal cash balance of CAD 36,141 with no debt, presenting a clean but financially constrained balance sheet. With negligible cash reserves relative to its ongoing cash burn, Iconic's financial health is precarious, necessitating near-term financing to continue operations and fund exploration programs. This liquidity position is characteristic of junior explorers dependent on equity markets for survival.

Growth Trends And Dividend Policy

Growth is measured through exploration progress rather than financial metrics, with focus on advancing the Bonnie Claire lithium project. The company has no history of dividend payments and maintains a policy of reinvesting all available capital into exploration activities. Future growth is contingent upon successful resource definition and securing development partnerships or financing, with no near-term path to revenue generation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 11.8 million, valuation reflects speculative investor expectations for exploration success, particularly regarding its lithium assets. The beta of 1.208 indicates higher volatility than the market, typical for resource exploration stocks. Market expectations are tied to drill results and commodity price movements rather than conventional financial metrics.

Strategic Advantages And Outlook

Iconic's primary strategic advantage lies in its property portfolio within proven mining jurisdictions, particularly Nevada. The outlook is highly speculative, dependent on successful exploration outcomes and the ability to secure financing in challenging market conditions. The company's future hinges on demonstrating technical progress that can attract strategic partners or acquisition interest.

Sources

Company DescriptionFinancial Data Provided

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