investorscraft@gmail.com

Intrinsic ValueIvanhoe Electric Inc. (IE.TO)

Previous Close$23.32
Intrinsic Value
Upside potential
Previous Close
$23.32

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

Ivanhoe Electric Inc. is a mineral exploration and development company focused on critical metals, technology, and energy storage solutions. The company operates primarily in the U.S., with key projects including the Tintic copper-gold project in Utah, the Santa Cruz copper project in Arizona, and the Hog Heaven silver-gold-copper project in Montana. Additionally, it holds interests in the Ivory Coast project, emphasizing its global reach in mineral exploration. Beyond traditional mining, Ivanhoe Electric leverages advanced data analytics, geophysical modeling, and AI-driven services to enhance exploration efficiency for minerals, oil, gas, and water. The company also develops vanadium flow batteries for grid-scale energy storage, positioning itself at the intersection of resource extraction and sustainable energy solutions. Its diversified approach combines high-potential mining assets with cutting-edge technology, aiming to capitalize on growing demand for critical metals and renewable energy infrastructure. Ivanhoe Electric’s market position is strengthened by its strategic project portfolio and technological capabilities, though its early-stage development entails inherent risks common to exploration-focused firms.

Revenue Profitability And Efficiency

Ivanhoe Electric reported modest revenue of CAD 2.9 million, overshadowed by a net loss of CAD 128.6 million, reflecting the capital-intensive nature of its exploration activities. The diluted EPS of -CAD 1.07 underscores the company’s pre-revenue phase, with operating cash flow deeply negative at CAD -162.1 million. Capital expenditures were relatively low at CAD -13.6 million, suggesting restrained investment amid ongoing project development.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by exploration costs and limited revenue generation. Negative operating cash flow highlights significant upfront investments in technology and mineral projects. Capital efficiency is challenged by the long gestation periods typical of mining ventures, though its technological services segment may offer future scalability if commercialized effectively.

Balance Sheet And Financial Health

Ivanhoe Electric maintains a cautious balance sheet, with CAD 40.97 million in cash and equivalents against total debt of CAD 69.86 million. The debt level is manageable given its market capitalization of CAD 1.26 billion, but reliance on further financing is likely to sustain operations until key projects advance toward production.

Growth Trends And Dividend Policy

Growth is driven by exploration progress across its copper, gold, and silver projects, alongside energy storage initiatives. The company does not pay dividends, reinvesting all cash flows into expansion. Investor returns hinge on successful resource delineation and eventual production, aligning with the high-risk, high-reward profile of junior mining firms.

Valuation And Market Expectations

The market values Ivanhoe Electric at CAD 1.26 billion, reflecting optimism around its asset base and technology potential. A beta of 0.701 suggests lower volatility than the broader market, possibly due to its niche focus. However, valuation remains speculative pending tangible revenue streams from mining or energy storage.

Strategic Advantages And Outlook

Ivanhoe Electric’s dual focus on critical metals and energy storage positions it to benefit from global decarbonization trends. Its proprietary exploration technologies provide a competitive edge, but execution risks persist. The outlook depends on successful project development, commodity price trends, and the scalability of its energy storage solutions.

Sources

Company description, financials, and market data provided by the user.

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