investorscraft@gmail.com

Intrinsic ValueLos Andes Copper Ltd. (LA.V)

Previous Close$17.49
Intrinsic Value
Upside potential
Previous Close
$17.49

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

Los Andes Copper Ltd. operates as a junior mineral exploration company focused exclusively on developing copper assets, primarily through its flagship Vizcachitas project in Chile's prolific copper belt. The company's revenue model is entirely project-driven, relying on strategic partnerships, equity financing, and eventual project development or sale to generate value, as it currently generates no operating revenue. Its core activity involves advancing the Vizcachitas porphyry deposit, one of the largest advanced-stage copper projects in the Americas not controlled by a major mining company, positioning it as a pure-play copper development story. The company maintains a niche but strategically important position in the copper exploration sector, leveraging Chile's stable mining jurisdiction and world-class geology to attract development capital. This focused approach targets investors seeking exposure to copper's long-term demand fundamentals driven by electrification and renewable energy transitions, without the operational complexity of producing mines. Los Andes differentiates itself through its singular focus on a single, high-potential asset rather than maintaining a diversified portfolio of early-stage exploration properties, concentrating all technical and financial resources on de-risking and advancing Vizcachitas toward production.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Los Andes Copper reported zero revenue for the period, consistent with its development stage. The company recorded a minimal net income of CAD 5,372, which is nominal relative to its market capitalization and likely reflects non-operating items rather than core business profitability. Operating cash flow was negative CAD 536,670, indicating ongoing cash consumption to fund exploration and administrative activities necessary to advance its project pipeline.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted EPS of CAD 0.0002 reflecting its pre-production status. Capital expenditures of CAD 5.47 million significantly exceeded operating cash outflows, demonstrating substantial investment in project development, primarily at the Vizcachitas property. This capital allocation strategy is typical for exploration companies prioritizing asset advancement over near-term profitability, with efficiency measured through technical milestones rather than financial returns.

Balance Sheet And Financial Health

Los Andes maintains a solid liquidity position with CAD 29.3 million in cash and equivalents, providing runway for continued exploration activities. Total debt of CAD 14.6 million represents a moderate leverage position, though the company's ability to service obligations depends on successful equity raises or project financing. The balance sheet structure is characteristic of development-stage miners, with financial health contingent on maintaining access to capital markets to fund development.

Growth Trends And Dividend Policy

Growth is measured through technical advancement of the Vizcachitas project rather than financial metrics, with the company focused on resource definition, feasibility studies, and permitting. The company maintains a zero dividend policy, reinvesting all available capital into project development. Future value creation is expected through project de-risking and potential partnership or acquisition, rather than organic revenue growth from operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 236 million, the market attributes significant value to the Vizcachitas project's potential despite no current revenue stream. The beta of 0.438 suggests lower volatility than the broader market, possibly reflecting the project's advanced stage relative to early-exploration peers. Valuation primarily reflects speculative expectations about copper prices and the project's eventual development timeline rather than current financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its 100% ownership of Vizcachitas, a large-scale copper asset in a premier mining jurisdiction. The outlook depends heavily on copper price trends, successful project permitting, and securing development financing. Key risks include regulatory approvals, funding requirements, and execution capabilities, balanced against strong long-term copper demand fundamentals supporting development economics for quality assets.

Sources

Company 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