investorscraft@gmail.com

Intrinsic ValueInternational Zeolite Corp. (IZ.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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 Zeolite Corp. operates as a junior mineral exploration and development company focused on natural zeolite properties in British Columbia, Canada. The company's operations are segmented into Exploration and Development alongside Retail and Commercial activities. Its core revenue model involves marketing and supplying natural zeolite and various zeolite-infused products, while also developing and selling industrial commercial products derived from its mineral properties. The company supplements its offerings with raw materials sourced from third-party suppliers, creating a diversified approach to monetizing its mineral assets. International Zeolite's primary assets include the Bromley Creek zeolite project, consisting of one mineral lease and four mineral claims covering approximately 1,134.75 hectares, and the Sun Group zeolite project spanning roughly 949 hectares. Within the competitive specialty chemicals sector, the company positions itself as a niche player focusing on the unique absorbent and catalytic properties of zeolite minerals, which have applications in agriculture, environmental remediation, and industrial processes. Its market position remains that of an early-stage developer, facing significant competition from larger, established chemical producers while seeking to capitalize on the specific qualities of its British Columbia deposits.

Revenue Profitability And Efficiency

For the fiscal year ending June 2024, International Zeolite reported revenue of CAD 610,168, which indicates commercial activity from its retail and supply operations. However, the company recorded a substantial net loss of CAD 495,581, reflecting the high costs associated with its exploration and development stage. Operating cash flow was significantly negative at CAD -194,970, underscoring the company's current reliance on external financing to fund its ongoing operational and exploratory activities.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained, as evidenced by a diluted earnings per share of CAD -0.0117. Capital expenditures were minimal at CAD -955, suggesting a limited investment in new property, plant, and equipment during the period. The negative operating cash flow indicates that the core business operations are not yet self-sustaining, requiring continued capital infusion to maintain its exploration and commercial efforts.

Balance Sheet And Financial Health

International Zeolite's balance sheet shows a cash position of CAD 117,043, which appears modest relative to its operational burn rate. Total debt is reported at CAD 1,533,048, representing a significant financial obligation for a company of its market capitalization. The combination of negative cash flow and substantial debt levels points to considerable financial strain and highlights the challenges inherent in funding mineral exploration ventures.

Growth Trends And Dividend Policy

As a development-stage mineral exploration company, International Zeolite does not pay a dividend, reinvesting any available capital back into its projects. Growth is contingent upon successful exploration results, resource definition, and the eventual development of its zeolite properties into commercially viable mining operations. The current financial results do not indicate a clear growth trajectory, with performance largely dependent on the progression of its asset development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 424,070, the market valuation reflects the high-risk, early-stage nature of the company's assets. The beta of 0.72 suggests the stock has been less volatile than the broader market, which may be attributable to its low liquidity and small market cap. Valuation is primarily driven by speculative interest in the potential of its zeolite properties rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its portfolio of zeolite properties in British Columbia, a mineral known for its diverse industrial applications. The outlook remains highly speculative, dependent on successful exploration, adequate funding, and the ability to advance projects toward production. Key challenges include securing necessary financing, demonstrating economic viability of its deposits, and navigating the competitive landscape of the specialty chemicals market.

Sources

Company Financial StatementsSEDAR filings

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