investorscraft@gmail.com

Intrinsic ValueInternational Lithium Corp. (ILC.V)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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 Lithium Corp. operates as a junior mineral exploration company focused on discovering and developing lithium and rare metal deposits critical for the global energy transition. The company's core revenue model is entirely exploration-driven, relying on strategic partnerships, joint ventures, and equity financing to fund property acquisition and drilling programs across its portfolio. Its primary assets include the Raleigh Lake project in Ontario, the Avalonia Project in Ireland, and the Wolf Ridge option, targeting lithium, rubidium, and caesium mineralization. Operating within the highly competitive basic materials sector, ILC.V positions itself as an early-stage player in the lithium exploration space, seeking to define economically viable resources that can attract development capital or acquisition interest from larger mining companies. The company's market position is characterized by its project diversification across stable jurisdictions like Canada and Ireland, though it faces significant technical and funding risks common to junior explorers. Its strategy involves advancing properties through preliminary drilling to increase their value before potentially monetizing them through partnerships or sales.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, International Lithium Corp. reported no operating revenue for the period, which is typical for junior mining firms in the development phase. The company recorded a net income of CAD 151,859, though this positive result likely stems from non-operating items such as investment gains or fair value adjustments rather than core business activities. Operating cash flow was significantly negative at CAD -2,005,144, reflecting substantial expenditures on exploration programs and administrative costs necessary to advance its mineral properties. Capital expenditures of CAD -205,000 indicate moderate investment in property exploration and evaluation during the period.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized as it has not yet reached production stage, with diluted EPS of CAD 0.0006 reflecting minimal impact per share. Capital efficiency metrics are challenging to assess meaningfully without revenue generation, though the negative operating cash flow demonstrates the capital-intensive nature of mineral exploration. The company's primary challenge is efficiently deploying limited capital to advance multiple exploration projects while managing dilution to shareholders through equity financings common in the junior mining sector.

Balance Sheet And Financial Health

International Lithium maintains a clean balance sheet with no debt obligations, which is advantageous for an exploration-stage company facing inherent project risks. However, cash and equivalents of CAD 37,931 appear insufficient to fund ongoing exploration activities without near-term financing. The company's financial health is characterized by minimal liabilities but also constrained liquidity, necessitating regular access to capital markets to sustain operations. This financial structure is typical for junior explorers but creates dependency on favorable market conditions for fundraising.

Growth Trends And Dividend Policy

Growth is measured through resource definition and project advancement rather than financial metrics, with the company focused on expanding its mineral property portfolio and progressing exploration targets. The absence of a dividend policy is appropriate given the company's developmental stage and negative cash flows, with all available capital being reinvested into exploration activities. Future growth prospects depend on successful drilling results, resource estimation, and the ability to attract strategic partners or acquisition interest in its projects as they advance.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.45 million, the market appears to assign modest value to the company's exploration portfolio and future potential. The beta of 1.11 indicates higher volatility than the broader market, reflecting the speculative nature of junior mining investments. Valuation primarily incorporates expectations for successful resource discovery and development rather than current financial performance, with the market pricing in both the significant upside potential and substantial risks inherent in early-stage mineral exploration.

Strategic Advantages And Outlook

The company's strategic advantages include its project diversification across politically stable jurisdictions and focus on lithium and rare metals aligned with electrification trends. The outlook remains highly speculative, dependent on exploration success, commodity price movements, and the ability to secure funding. Key challenges include intense competition for capital and the high technical risk of mineral discovery. Success would likely involve defining an economic resource that attracts partnership or acquisition interest from larger producers seeking lithium supply chain integration.

Sources

Company financial statementsTSXV filingsCorporate description

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