investorscraft@gmail.com

Intrinsic ValueLithium Royalty Corp. (LIRC.TO)

Previous Close$10.04
Intrinsic Value
Upside potential
Previous Close
$10.04

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

Lithium Royalty Corp. operates as a specialized royalty company focused on lithium, a critical mineral for electric vehicle batteries and energy storage solutions. The company generates revenue by acquiring royalties on lithium mining projects worldwide, providing investors with exposure to lithium price appreciation without direct operational risks. Its diversified portfolio includes royalties on 28 properties, spanning production, construction, and exploration phases, positioning it across the lithium supply chain lifecycle. The company’s asset-light model allows it to benefit from long-term lithium demand growth while minimizing capital-intensive risks. As a pure-play lithium royalty firm, it differentiates itself from traditional mining companies by offering scalable, low-cost exposure to the sector. With lithium demand expected to surge due to global electrification trends, Lithium Royalty Corp. is strategically positioned to capitalize on this secular growth driver. Its focus on high-quality projects and partnerships with established miners enhances its credibility in a competitive market.

Revenue Profitability And Efficiency

Lithium Royalty Corp. reported revenue of CAD 3.02 million for the period, reflecting early-stage royalty income from its portfolio. The company posted a net loss of CAD 2.73 million, driven by administrative and financing costs as it scales its royalty acquisitions. Operating cash flow was negative CAD 615,000, while capital expenditures totaled CAD 3.8 million, underscoring its growth-focused investment strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0488 highlights its current pre-profitability phase, typical for a young royalty firm building its asset base. With minimal debt (CAD 430,000) and CAD 6.73 million in cash, it maintains a conservative balance sheet, prioritizing liquidity to fund future royalty acquisitions. Its capital efficiency will improve as more royalties transition into production.

Balance Sheet And Financial Health

Lithium Royalty Corp. maintains a strong liquidity position with CAD 6.73 million in cash and equivalents against negligible debt, providing flexibility to expand its royalty portfolio. The company’s asset-light model results in low leverage, with total debt representing only a fraction of its market capitalization. This financial stability supports its ability to weather commodity price volatility.

Growth Trends And Dividend Policy

The company is in a high-growth phase, with 22 of its 28 royalty properties in development or exploration, indicating significant future revenue potential. It does not currently pay dividends, reinvesting cash flows into additional royalties to capitalize on rising lithium demand. Long-term growth will depend on successful project advancements across its portfolio.

Valuation And Market Expectations

With a market capitalization of CAD 309.7 million, the company trades at a premium to current revenue, reflecting investor optimism about its royalty portfolio’s future cash flows. The negative beta (-0.196) suggests low correlation with broader markets, appealing to investors seeking lithium-specific exposure. Valuation hinges on lithium price trends and royalty asset execution.

Strategic Advantages And Outlook

Lithium Royalty Corp.’s pure-play lithium focus and diversified royalty portfolio provide a unique investment proposition in the energy transition thematic. Its outlook is tied to global EV adoption and lithium supply dynamics, with upside potential as more projects reach production. Strategic royalty acquisitions and partnerships will be critical to sustaining growth in a competitive sector.

Sources

Company filings, 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