investorscraft@gmail.com

Intrinsic ValueINV Metals Inc. (INV.TO)

Previous Close$0.66
Intrinsic Value
Upside potential
Previous Close
$0.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2003 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

INV Metals Inc. is a mineral resource company focused on the acquisition, exploration, and development of precious and base metal projects, primarily in Ecuador. The company’s flagship asset is the Loma Larga gold-copper-silver project, a 7,960-hectare property located southwest of Cuenca. As a junior mining company, INV Metals operates in a capital-intensive industry where success hinges on resource discovery, permitting, and financing. The company’s market position is speculative, given its pre-production status and reliance on commodity prices. Unlike diversified miners, INV Metals’ revenue model is entirely tied to future production, making it highly sensitive to exploration success and metal price cycles. The Ecuadorian mining sector presents both opportunities and risks, with favorable geology but evolving regulatory frameworks. INV Metals competes with other junior explorers for investor capital, positioning itself through its advanced-stage Loma Larga project, which has demonstrated resource potential but requires significant development capital.

Revenue Profitability And Efficiency

INV Metals reported no revenue in FY 2020, reflecting its pre-revenue stage as an exploration company. The net loss of CAD 5.88 million and negative operating cash flow of CAD 2.39 million underscore the high costs of exploration and project development. Capital expenditures of CAD 8.34 million were directed toward advancing Loma Larga, indicating aggressive investment despite uncertain near-term returns.

Earnings Power And Capital Efficiency

With negative EPS of CAD 0.057 and no operating income, INV Metals’ earnings power remains unrealized. The company’s capital efficiency is constrained by exploration risks and lack of production, with cash burn driven by sustaining its project pipeline. Future earnings potential hinges on successful project development and eventual production ramp-up.

Balance Sheet And Financial Health

The company held CAD 2.37 million in cash and equivalents at year-end 2020, against total debt of CAD 0.58 million, suggesting a modest liquidity buffer. However, the lack of recurring revenue and high exploration costs necessitate periodic capital raises, exposing the balance sheet to dilution risk. Financial health is speculative, dependent on securing additional funding.

Growth Trends And Dividend Policy

Growth is tied to advancing Loma Larga toward production, though timelines remain uncertain. The company does not pay dividends, typical for pre-production miners, and reinvests all available capital into exploration. Shareholder returns are contingent on project success and eventual monetization.

Valuation And Market Expectations

With a market cap of CAD 0 (as per data), INV Metals appears to be a speculative play, valued on resource potential rather than earnings. The high beta of 1.93 reflects sensitivity to commodity prices and exploration outcomes. Investors likely price in long-term optionality on gold and copper prices.

Strategic Advantages And Outlook

INV Metals’ key advantage is its 100% ownership of Loma Larga, a project with established resources in a mining-friendly jurisdiction. However, execution risks—permitting, financing, and commodity cycles—dominate the outlook. The company’s ability to transition to production will determine its long-term viability.

Sources

Company description, financials, and market data provided by the user; industry context inferred from standard mining sector dynamics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2004200520062007200820092010201120122013201420152016201720182019202020212022202320242025202620272028

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