investorscraft@gmail.com

Intrinsic ValueKootenay Resources Inc. (KTRI.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kootenay Resources Inc. operates as an exploration-stage mining company focused on mineral property development within the basic materials sector. The company's core activity centers on the identification and preliminary assessment of mineral deposits, primarily targeting copper, lead, zinc, and silver. Its principal asset is the Moyie Anticline Project, a substantial land package spanning approximately 26,536 hectares, representing the company's primary source of potential future value. As a junior explorer, Kootenay does not generate revenue from mining operations but instead relies on equity financing to fund exploration programs aimed at increasing the property's value through resource definition. The company operates in a highly speculative segment of the mining industry, where success depends on technical exploration results and the ability to advance projects to a stage attractive to larger mining companies or joint venture partners. Its market position is that of a micro-cap exploration company competing for capital in a sector dominated by early-stage technical achievements rather than current production metrics.

Revenue Profitability And Efficiency

As an exploration-stage company, Kootenay Resources reported no revenue for FY 2023, which is consistent with its business model focused solely on mineral exploration. The company recorded a net income of CAD 227,506, though this positive figure likely results from non-operating items such as gains on financial instruments or property dispositions rather than core profitability. Operating cash flow was negative CAD 186,844, reflecting the cash-intensive nature of mineral exploration activities, while capital expenditures of CAD 412,326 indicate significant investment in property exploration and development.

Earnings Power And Capital Efficiency

Kootenay's earnings power remains unrealized as the company has not advanced to production stage. The diluted EPS of CAD 0.0057 reflects the net income relative to the share count but does not represent sustainable earnings from operations. Capital efficiency must be evaluated through the lens of exploration success rather than traditional return metrics, with the company's value creation dependent on successful resource identification and development at the Moyie Anticline Project.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt outstanding, reducing financial risk. However, cash and equivalents stood at a minimal CAD 19,481 at year-end 2023, indicating constrained liquidity. This limited cash position, combined with negative operating cash flow, suggests the company will likely require additional equity financing in the near term to continue funding its exploration programs and maintain operations.

Growth Trends And Dividend Policy

Kootenay Resources exhibits characteristics typical of early-stage exploration companies, with growth measured through technical milestones rather than financial metrics. The company maintains a no-dividend policy, reinvesting all available capital into exploration activities. Future growth depends entirely on successful resource definition at its Moyie Anticline Project and the ability to secure financing for advanced exploration stages.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.06 million, the market valuation reflects the highly speculative nature of junior mining exploration. The extreme beta of -6.56 indicates significant volatility and potentially atypical price movements relative to the broader market. Valuation is driven by investor expectations regarding exploration potential rather than current financial performance, creating substantial uncertainty.

Strategic Advantages And Outlook

Kootenay's primary strategic advantage lies in its control of the substantial Moyie Anticline land package, which represents opportunity for mineral discovery. The outlook remains highly uncertain, contingent on exploration results, commodity price movements, and the company's ability to secure necessary funding. Success depends on demonstrating technical progress that can attract development partners or acquisition interest from larger mining companies with production capabilities.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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