investorscraft@gmail.com

Intrinsic ValueJosemaria Resources Inc. (JOSE.TO)

Previous Close$1.71
Intrinsic Value
Upside potential
Previous Close
$1.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2000 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Josemaria Resources Inc. is a mineral exploration and development company focused on copper, gold, and silver deposits in South America. The company’s primary asset is the Josemaria project in Argentina’s San Juan province, where it holds a 100% interest. Operating in the industrial materials sector, Josemaria is positioned as a high-potential, early-stage mining venture with exposure to critical metals demand driven by global electrification and infrastructure growth. The company’s revenue model hinges on advancing its flagship project toward production, leveraging Argentina’s mineral-rich geology while navigating regulatory and operational risks inherent in mining development. As a subsidiary of Lundin Mining Corporation, Josemaria benefits from technical expertise and financial backing, enhancing its credibility in a capital-intensive industry. The project’s long-term viability depends on commodity prices, permitting timelines, and successful feasibility studies, placing Josemaria in a competitive yet speculative segment of the mining sector.

Revenue Profitability And Efficiency

Josemaria reported no revenue in FY 2021, reflecting its pre-production stage. The company posted a net loss of CAD 54.5 million, driven by exploration and development costs. Operating cash flow was negative at CAD 31.9 million, while capital expenditures totaled CAD 33.3 million, underscoring heavy investment in project advancement. With no commercial operations, efficiency metrics remain inapplicable until production commences.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.20 highlights its current lack of earnings power, typical for exploration-stage miners. Capital efficiency is constrained by high upfront development costs, with cash burn primarily funding feasibility work and resource delineation. The absence of operating income necessitates continued external financing to sustain project momentum.

Balance Sheet And Financial Health

Josemaria’s balance sheet shows CAD 2.6 million in cash against total debt of CAD 39.3 million, indicating liquidity constraints. The debt load, coupled with negative cash flows, raises reliance on equity raises or parent-company support. Financial health remains precarious until project financing or production-derived cash flows materialize.

Growth Trends And Dividend Policy

Growth is tied to the Josemaria project’s progression, with no near-term revenue visibility. The company does not pay dividends, reinvesting all resources into exploration. Long-term value hinges on successful project development and commodity price trends, with potential upside from copper and gold demand.

Valuation And Market Expectations

With a market cap of CAD 0 (as of provided data), the market likely prices Josemaria as a high-risk, high-reward bet on mineral reserves. The beta of 1.47 reflects sensitivity to commodity cycles and exploration outcomes. Valuation hinges on resource estimates and future funding rounds.

Strategic Advantages And Outlook

Strategic advantages include Lundin Mining’s backing and Argentina’s mineral potential. However, risks like permitting delays and funding gaps persist. The outlook remains speculative, contingent on project milestones and metal prices.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2001200220032004200520062007200820092010201120122013201420152016201720182019202020212022202320242025

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