investorscraft@gmail.com

Intrinsic ValueiMetal Resources Inc. (IMR.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

iMetal Resources Inc. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits in the prolific mining jurisdictions of Ontario and Quebec, Canada. The company's core revenue model is predicated on the systematic exploration of its property portfolio to increase resource value, ultimately seeking partnerships, joint ventures, or outright acquisition by major mining companies to monetize its discoveries. Its flagship asset is the Gowganda West gold project, a substantial 147-square-kilometer land package in the Abitibi Greenstone Belt, complemented by the Kerrs Gold and Ghost Mountain properties in Ontario and the Carheil project in Quebec. As a micro-cap explorer, iMetal occupies a high-risk, high-reward niche within the basic materials sector, competing for capital and investor attention against numerous other junior miners. Its strategic positioning relies on securing prospective land in established geological trends and advancing projects through early-stage exploration to de-risk them for future development, with the ultimate goal of creating shareholder value through successful exploration outcomes rather than near-term production.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, iMetal generated no operating revenue during the fiscal year ending May 31, 2024. The company reported a net loss of CAD 2.26 million, reflecting the substantial costs associated with mineral property exploration and corporate administration. Operating cash flow was negative CAD 826,067, which is typical for a company in this developmental stage, as it consumes capital to fund exploration programs and maintain its property portfolio without any offsetting cash inflows from operations.

Earnings Power And Capital Efficiency

The company's earnings power is entirely forward-looking and contingent upon successful exploration results. The diluted loss per share of CAD 0.43 demonstrates the current capital intensity of its business model. Capital expenditures of CAD 393,623 were directed toward advancing its mineral properties, representing the primary use of funds as the company works to create long-term value through resource definition rather than generating current period profitability.

Balance Sheet And Financial Health

iMetal maintains a debt-free balance sheet, with no total debt reported. However, the company's financial position is constrained by minimal cash reserves of CAD 12,369 as of the fiscal year-end. This limited liquidity position indicates the company will need to access additional financing in the near term to continue funding its exploration activities and meet ongoing corporate obligations, a common characteristic of junior exploration companies.

Growth Trends And Dividend Policy

Growth for iMetal is measured through exploration milestones rather than financial metrics, with progress dependent on successful drilling results and resource expansion at its key projects. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration efforts to advance its property portfolio. Future value creation is tied entirely to the technical success of its exploration programs and the ability to attract development capital or strategic partners.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.52 million, the market valuation reflects the high-risk nature of early-stage mineral exploration. The beta of 1.074 suggests the stock exhibits slightly higher volatility than the broader market, which is characteristic of junior mining stocks. The valuation primarily incorporates speculative expectations about the potential of the company's property portfolio rather than current financial performance.

Strategic Advantages And Outlook

iMetal's strategic advantage lies in its portfolio of exploration properties located in mining-friendly Canadian jurisdictions with established geological potential. The outlook is entirely dependent on exploration success, particularly at the flagship Gowganda West project. The company's ability to secure additional financing and execute effective exploration programs will be critical determinants of its future, with the potential for significant value creation if promising results are achieved, though substantial execution risks remain inherent to the exploration business model.

Sources

Company Financial StatementsTSXV Filings

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