investorscraft@gmail.com

Intrinsic ValueLions Bay Capital Inc. (LBI.V)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lions Bay Capital Inc. operates as a specialized investment holding company targeting strategic opportunities within the resource, energy, and resource-related technology sectors. Based in Vancouver, Canada, the firm employs a focused capital allocation strategy to acquire meaningful stakes in companies positioned across critical commodity value chains. Its investment portfolio is deliberately concentrated, with exposure to gold, energy, water resources, and specifically electric vehicle and battery materials such as tin. This thematic approach reflects a conviction in the long-term structural demand for commodities essential to the energy transition and global infrastructure. The company's market position is that of a niche financial player on the TSX Venture Exchange, leveraging its expertise to identify value in a high-risk, high-potential segment of the market. It differentiates itself from broader asset managers by concentrating its capital and attention on a specific subset of the natural resources universe, aiming to generate returns through strategic ownership and potential portfolio company appreciation rather than through operating businesses directly.

Revenue Profitability And Efficiency

The company reported negative revenue of approximately -$2.24 million CAD for the fiscal year, which is characteristic of an investment holding entity whose primary activities are centered on portfolio management rather than traditional sales. This resulted in a net loss of -$3.12 million CAD and a diluted EPS of -$0.022. Despite the negative bottom line, the company generated a positive operating cash flow of approximately $594,617 CAD, indicating effective management of its working capital and investment-related cash movements during the period.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the performance of its investment portfolio, as reflected in the net loss. The minimal capital expenditure of -$2 CAD underscores its asset-light model, where capital is deployed primarily into financial investments rather than fixed assets. The positive operating cash flow suggests an ability to generate cash from its core investing activities, though sustained profitability is dependent on the successful realization of value from its strategic stakes over the long term.

Balance Sheet And Financial Health

The balance sheet shows a modest cash position of $21,445 CAD against total debt of $288,588 CAD, indicating a leveraged position with limited liquid assets. With a market capitalization of approximately $17.05 million CAD, the company's financial health is heavily tied to the market valuation of its investment portfolio. The structure suggests reliance on the performance of its underlying investments to meet obligations and fund future activities.

Growth Trends And Dividend Policy

As an early-stage investment company, Lions Bay Capital is focused on capital growth through its portfolio rather than income distribution. This is evidenced by a dividend per share of $0.00. Growth trends are intrinsically linked to the success of its investment selections in the resource and technology sectors, with performance being evaluated over a longer investment horizon typical for venture-stage holdings in cyclical industries.

Valuation And Market Expectations

The market capitalization of approximately $17.05 million CAD reflects investor valuation of the company's investment portfolio and strategic approach. A beta of 0.396 suggests the stock has historically exhibited lower volatility than the broader market, which may indicate that the market perceives its value as being less tied to short-term economic cycles, possibly due to the long-term nature of its resource investments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise within the resource and energy technology sectors, allowing it to identify specialized opportunities. The outlook is contingent on the performance of its thematic investments, particularly in areas like battery materials which are central to the energy transition. Success will depend on the management's ability to navigate commodity cycles and successfully exit investments to realize value for shareholders over time.

Sources

Company Filings (SEDAR)TSX Venture Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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