investorscraft@gmail.com

Intrinsic ValueInternational Frontier Resources Corporation (IFR.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

International Frontier Resources Corporation operates as a junior oil and gas exploration and production company with a strategic focus on international opportunities, particularly in Mexico. The company's core revenue model centers on acquiring, developing, and exploiting hydrocarbon assets through strategic alliances, notably with SIMMONS EDECO, to pursue upstream operations and service contracts. This partnership approach allows IFR to leverage local expertise while minimizing capital exposure in frontier regions. The company maintains a diversified portfolio including interests in Canada's Central Mackenzie Valley and mineral titles in Northwest Montana, though its primary growth strategy targets the Mexican energy sector's evolving market dynamics. Positioned as a micro-cap explorer, IFR operates in a highly speculative segment of the energy industry where success depends on strategic positioning and successful asset development. The company's market position reflects the challenges typical of junior explorers, balancing limited financial resources against high-potential international opportunities in emerging energy markets.

Revenue Profitability And Efficiency

The company reported no revenue for the period, reflecting its pre-production stage and the exploratory nature of its current asset portfolio. Operational efficiency metrics are challenging to assess given the absence of revenue generation, with the company reporting a net loss of CAD 2,086. The negative operating cash flow of CAD 331,900 indicates significant ongoing investment in exploration and administrative activities without corresponding income streams, which is characteristic of early-stage resource companies focused on asset development rather than current production.

Earnings Power And Capital Efficiency

IFR demonstrates negative earnings power with a diluted EPS of -CAD 0.0682, consistent with its development-phase operations. Capital efficiency is constrained by the company's micro-cap status and exploratory focus, with capital expenditures reported at zero for the period, suggesting limited active development of properties. The company's ability to generate future earnings depends entirely on successful exploration outcomes and subsequent development of its international asset portfolio, particularly its Mexican strategic alliance.

Balance Sheet And Financial Health

The company maintains a modest financial position with CAD 292,620 in cash and equivalents against total debt of CAD 55,610, providing some liquidity cushion for near-term operations. This conservative debt level relative to cash reserves offers financial flexibility, though the limited scale of resources constrains significant development activities without additional financing. The balance sheet structure is typical of junior exploration companies, with financial health primarily dependent on the company's ability to secure additional funding for asset advancement.

Growth Trends And Dividend Policy

Growth prospects are entirely forward-looking, contingent upon successful exploration outcomes and development of the company's Mexican and Canadian assets. The absence of revenue and negative cash flows indicates the company remains in a pre-commercialization phase with all growth potential unrealized. The company maintains a non-dividend policy, consistent with its development-stage status, reinvesting all available resources into exploration and administrative activities to advance its strategic objectives.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.33 million, the market valuation reflects the highly speculative nature of the company's exploration portfolio and early-stage development status. The beta of 0.566 suggests lower volatility relative to the broader market, potentially indicating limited trading activity or investor perception of contained risk. Market expectations appear to be pricing in the long-term potential of the company's strategic positioning in Mexico rather than near-term financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focused international approach, particularly the alliance with SIMMERS EDECO providing access to Mexican energy opportunities. This partnership model reduces capital requirements while maintaining exposure to potential high-impact projects. The outlook remains highly speculative, dependent on successful exploration outcomes, favorable regulatory developments in target jurisdictions, and the company's ability to secure additional funding to advance its asset portfolio toward commercialization.

Sources

Company financial reportingTSXV filings

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