investorscraft@gmail.com

Intrinsic ValueLion One Metals Limited (LIO.V)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

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

Lion One Metals Limited operates as a gold exploration and development company focused exclusively on advancing its flagship Tuvatu Gold Project in Fiji. The company's core business model centers on the systematic exploration, resource definition, and future development of this 100% owned asset, which spans four special prospecting licenses covering approximately 13,619 hectares on Viti Levu island. As a pre-revenue mineral resource company within the basic materials sector, its primary value creation pathway involves de-risking the project through technical studies, infill drilling, and feasibility work to demonstrate economic viability. Lion One's strategic positioning is highly specialized, concentrating all its technical and financial resources on a single, high-grade alkaline gold system in a jurisdiction known for its mineral endowment. This focused approach differentiates it from diversified miners but exposes it to single-asset development risks. The company's market position is that of an emerging developer, competing for capital and investor attention against other junior and intermediate gold companies with assets at similar stages. Its success is intrinsically linked to the technical progress and eventual economic metrics of the Tuvatu project, which represents the entirety of its potential future revenue stream.

Revenue Profitability And Efficiency

For the fiscal year ending June 30, 2024, Lion One Metals reported revenue of CAD 14.8 million, which is understood to be non-operating or incidental, as the company remains a pre-production entity. The net loss was substantial at CAD -27.3 million, reflecting the high costs associated with advanced-stage exploration and development activities at the Tuvatu project. Operating cash flow was deeply negative at CAD -26.7 million, while capital expenditures totaled CAD -31.3 million, indicating significant ongoing investment in property, plant, and equipment to advance the asset towards production.

Earnings Power And Capital Efficiency

The company currently exhibits no earnings power, as evidenced by a diluted EPS of CAD -0.13, which is characteristic of a development-stage mining company. Capital efficiency is challenging to assess traditionally, as substantial expenditures are directed towards long-term asset building rather than immediate profit generation. The negative operating cash flow and significant capital investment highlight the capital-intensive nature of advancing a major gold project from exploration to development.

Balance Sheet And Financial Health

Lion One's balance sheet shows a cash position of CAD 6.7 million against total debt of CAD 42.9 million, indicating a leveraged financial structure typical for a company funding project development. The relatively low cash balance relative to the annual cash burn rate suggests a likely need for additional financing in the near to medium term to continue funding development activities and meet debt obligations, presenting a key financial risk.

Growth Trends And Dividend Policy

As a pre-production company, growth is measured through project advancement milestones rather than financial metrics. The dividend per share is zero, which is consistent with the company's stage of development, where all available capital is reinvested into the Tuvatu project. Future growth is entirely contingent on successful project development, construction, and the eventual transition to a cash-flow generating mining operation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 90.8 million, the market is valuing Lion One based on the perceived potential of the Tuvatu project rather than current financial performance. The negative beta of -0.001 suggests a very low correlation with the broader market, which is common for single-asset junior mining stocks whose valuation is driven by project-specific news and commodity price sentiment rather than macroeconomic factors.

Strategic Advantages And Outlook

Lion One's primary strategic advantage lies in its 100% ownership of a significant, advanced-stage gold project in a proven mineral district. The outlook is entirely dependent on the company's ability to successfully advance Tuvatu through the development pipeline, secure necessary financing, and ultimately demonstrate the project's economic viability. Key near-term catalysts would include positive feasibility study results, resource expansion, and clear pathways to production financing.

Sources

Company Financial StatementsPublic Market Data

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