investorscraft@gmail.com

Intrinsic ValueKORE Mining Ltd. (KORE.V)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

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

KORE Mining Ltd. operates as a mineral exploration and development company focused exclusively on gold projects within the Basic Materials sector. The company's core strategy involves advancing its two 100% owned gold properties through systematic exploration and technical evaluation to establish economic mineral resources. KORE's revenue model is entirely project-based, relying on future asset monetization through joint ventures, outright sales, or potential future production rather than current operations. The company maintains a specialized focus on gold exploration in California, positioning itself within the junior mining segment where successful project advancement can create substantial shareholder value through resource definition and strategic partnerships. KORE's market position is that of an early-stage exploration company with concentrated asset exposure, competing for capital allocation against numerous other junior miners while navigating the high-risk, high-reward dynamics of mineral discovery and development. The company's headquarters in Vancouver, Canada, places it within a well-established mining finance ecosystem, though its operational focus remains exclusively on its California-based gold projects, which represent its primary value drivers and strategic focus areas for resource growth and potential future development.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, KORE Mining reported no revenue for the period, consistent with its development-stage status. The company recorded a net loss of approximately CAD 1.55 million, reflecting ongoing exploration expenditures and administrative costs required to advance its mineral properties. Operating cash flow was negative CAD 84,032, indicating the company is funding operations through equity financing or other capital sources rather than operational cash generation.

Earnings Power And Capital Efficiency

KORE's current earnings power is constrained by its exploration-phase status, with diluted earnings per share of -CAD 0.0077. The absence of revenue generation requires careful capital allocation to exploration activities that can maximize property value appreciation. The company reported no capital expenditures for the period, suggesting a focus on lower-cost exploration work rather than significant infrastructure development at this stage.

Balance Sheet And Financial Health

The company maintains a minimal cash position of CAD 4,740, indicating likely recent equity financing requirements. Total debt of CAD 363,312 represents a significant liability relative to available cash resources. With a market capitalization of approximately CAD 6.07 million, the balance sheet reflects the typical financial profile of a junior exploration company requiring ongoing capital infusion to advance projects.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to successful exploration results and project advancement, with no current production or revenue trajectory. The company maintains no dividend policy, consistent with its development-stage focus where all available capital is directed toward exploration activities and property maintenance rather than shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately CAD 6.07 million reflects investor expectations regarding the potential of KORE's gold projects, particularly the Imperial and Long Valley properties. The negative beta of -0.158 suggests the stock has exhibited low correlation with broader market movements, typical of speculative exploration stocks whose value is driven by project-specific developments rather than macroeconomic factors.

Strategic Advantages And Outlook

KORE's strategic position hinges on its 100% ownership of two substantial gold projects in mining-friendly California jurisdictions. The outlook remains contingent on successful exploration outcomes, potential partnership developments, and the ability to secure necessary funding to advance projects toward economic viability in a challenging market for junior mining companies.

Sources

Company public filingsTSXV disclosures

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