investorscraft@gmail.com

Intrinsic ValueInternational Tower Hill Mines Ltd. (ITH.TO)

Previous Close$3.53
Intrinsic Value
Upside potential
Previous Close
$3.53

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 Tower Hill Mines Ltd. is a mineral exploration company focused on the acquisition, exploration, and development of gold properties. Its primary asset is the Livengood gold project in Alaska, spanning approximately 19,546 hectares. The company operates in the highly cyclical and capital-intensive gold mining sector, where success hinges on resource discovery, permitting, and commodity price trends. As a junior mining firm, ITH lacks production revenue, relying instead on financing to advance exploration. The Livengood project represents a long-term development opportunity, but its viability depends on gold prices, funding, and operational execution. The company competes in a global market dominated by larger producers, positioning itself as a high-risk, high-reward play on gold exploration. Its market position is speculative, with value tied to resource potential rather than current cash flows.

Revenue Profitability And Efficiency

International Tower Hill Mines currently generates no revenue, as it remains in the exploration phase. The company reported a net loss of CAD 3.6 million in the latest period, reflecting ongoing exploration and administrative costs. With no operating cash flow and negative earnings per share (CAD -0.018), the business is entirely dependent on external financing to sustain operations and advance its Livengood project.

Earnings Power And Capital Efficiency

The company lacks earnings power due to its pre-production status. Capital efficiency is challenging to assess, as exploration-stage miners prioritize resource development over near-term returns. ITH’s ability to convert exploration spending into a viable mine will determine future capital efficiency, but current metrics are unfavorable, with no operating cash flow and sustained losses.

Balance Sheet And Financial Health

ITH maintains a modest cash position of CAD 992,487 with no debt, providing limited runway for exploration activities. The absence of revenue and consistent cash burn raises liquidity concerns, necessitating future capital raises. The balance sheet is clean but fragile, with financial health heavily reliant on investor appetite for speculative gold exploration.

Growth Trends And Dividend Policy

Growth prospects hinge on the Livengood project’s advancement, though the company has no near-term production timeline. ITH does not pay dividends, typical for exploration-stage miners, as all available capital is directed toward project development. Shareholder returns, if any, would materialize only through successful project monetization or acquisition.

Valuation And Market Expectations

The CAD 249 million market valuation reflects speculative optimism about Livengood’s potential rather than current fundamentals. The stock’s beta of 1.086 indicates sensitivity to gold price movements and broader market risk sentiment. Investors appear to price in long-term optionality on gold, though the lack of revenue or reserves complicates traditional valuation metrics.

Strategic Advantages And Outlook

ITH’s key strategic asset is its Alaskan gold property, which could attract interest if gold prices rise or consolidation occurs. However, the outlook remains highly uncertain, dependent on funding, exploration success, and permitting. The company’s survival hinges on its ability to secure financing while navigating the inherent risks of mineral exploration.

Sources

Company filings, market data

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