investorscraft@gmail.com

Intrinsic ValueImagine Lithium Inc. (ILI.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Imagine Lithium Inc. operates as a junior mineral exploration company focused on acquiring and developing lithium properties in North America, positioning itself within the critical minerals sector essential for the global energy transition. The company's primary asset is its 100% owned Jackpot Lithium property situated in the Thunder Bay mining district of Ontario, Canada, a region gaining recognition for its lithium potential. As an early-stage exploration entity, Imagine Lithium generates no operating revenue and relies entirely on equity financing to fund systematic exploration programs aimed at defining mineral resources. The company's strategic focus centers on advancing the Jackpot project through methodical drilling, sampling, and technical analysis to establish economic viability. This high-risk, high-reward business model is characteristic of junior mining ventures that seek to create shareholder value through mineral discovery rather than production. Imagine Lithium competes in a crowded space of micro-cap exploration companies targeting battery metals, differentiating itself through specific project geology and management's technical expertise. The company's market position remains speculative, entirely dependent on successful exploration outcomes and the volatile lithium market dynamics driven by electric vehicle adoption rates.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Imagine Lithium reported no operating revenue for the period, which is typical for junior mineral explorers in the development phase. The company recorded a net income of CAD 269,126, though this positive result likely stems from non-operating items such as investment gains or accounting adjustments rather than core business activities. Operating cash flow was negative CAD 740,208, reflecting substantial expenditures on exploration programs and corporate overhead without corresponding revenue streams. The minimal capital expenditures of CAD 9,532 suggest limited property development activities during this reporting period.

Earnings Power And Capital Efficiency

Imagine Lithium currently lacks sustainable earnings power, as evidenced by its nil revenue and negative operating cash flow. The diluted EPS of CAD 0.001 is nominal and not indicative of operational profitability. Capital efficiency metrics are challenging to assess meaningfully for exploration-stage companies, as significant capital is deployed toward long-term resource definition rather than immediate returns. The company's ability to generate future earnings depends entirely on successful resource delineation and eventual project development or monetization.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt outstanding, reducing financial risk during the capital-intensive exploration phase. Cash and equivalents stood at CAD 108,374, representing a relatively modest position that will require additional financing to sustain ongoing exploration activities. With 277.16 million shares outstanding, the equity-heavy capital structure provides flexibility but also indicates potential dilution from previous fundraising efforts. The balance sheet reflects typical characteristics of a junior explorer with limited tangible assets beyond mineral property interests.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success at the Jackpot Lithium property, with no historical production or revenue trends to analyze. The company maintains no dividend policy, consistent with pre-production mineral explorers that reinvest all available capital into property advancement. Future growth depends on technical success in expanding the resource base, securing development partnerships, or demonstrating economic viability sufficient to attract acquisition interest. The company's trajectory remains highly speculative until meaningful mineral resources are formally established.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.2 million, the valuation primarily reflects speculative potential rather than fundamental financial metrics. The beta of 1.02 indicates stock volatility roughly in line with the broader market, though micro-cap resource stocks typically experience heightened price swings. Market expectations are centered on exploration results from the Jackpot property and lithium price trends, rather than conventional earnings-based valuation parameters common to established companies.

Strategic Advantages And Outlook

Imagine Lithium's strategic position hinges on its 100% ownership of the Jackpot Lithium property in a mining-friendly jurisdiction with established infrastructure. The outlook remains highly uncertain, contingent on successful exploration outcomes, lithium market dynamics, and the company's ability to secure necessary financing for advanced work programs. Key challenges include competing for investor attention in a saturated junior mining sector and navigating the capital-intensive path from exploration to potential development without revenue streams to support operations.

Sources

Company public filingsTSXV disclosures

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