investorscraft@gmail.com

Intrinsic ValueMarimaca Copper Corp. (MARI.TO)

Previous Close$11.98
Intrinsic Value
Upside potential
Previous Close
$11.98

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

Marimaca Copper Corp. is a mineral exploration and development company focused on copper and other base metals, with its flagship Marimaca Copper project in Chile's Antofagasta Region. The company operates in the high-demand copper sector, a critical material for electrification and renewable energy infrastructure. Unlike producers, Marimaca remains pre-revenue, prioritizing resource definition and project advancement to attract strategic partnerships or acquisition interest. Its asset base positions it as a potential mid-tier copper developer, though it lacks operational scale compared to established miners. The company’s success hinges on proving the economic viability of its Marimaca deposit, which could differentiate it in a competitive market dominated by majors. Chile’s mining-friendly jurisdiction adds credibility, but execution risks remain elevated given its exploration-stage status.

Revenue Profitability And Efficiency

Marimaca reported no revenue in FY2023, consistent with its exploration-focused model. Net losses widened to CAD 7.1 million, reflecting ongoing drilling and evaluation costs. Operating cash flow was negative CAD 5.7 million, while capital expenditures were modest at CAD 539,000, indicating restrained investment ahead of key project milestones. The absence of revenue underscores its dependency on financing to fund operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.0786 reflects its pre-production phase, with earnings power contingent on resource upgrades and feasibility studies. Capital efficiency metrics are not yet meaningful, as Marimaca’s expenditures are directed toward exploration rather than revenue-generating assets. Its ability to advance projects without excessive dilution will be critical to preserving shareholder value.

Balance Sheet And Financial Health

Marimaca maintains a clean balance sheet with CAD 22.6 million in cash and minimal debt (CAD 45,000), providing near-term liquidity for exploration. However, its cash burn rate suggests a need for additional funding within 12–18 months. The lack of leverage is positive, but reliance on equity markets for financing could pressure shares if copper prices weaken.

Growth Trends And Dividend Policy

Growth is tied to the Marimaca project’s progression, with no near-term production or dividend expectations. The company’s value hinges on resource expansion and metallurgical results. Investor returns will likely depend on M&A or joint-venture activity rather than organic cash flows. The absence of dividends aligns with its development-stage profile.

Valuation And Market Expectations

The CAD 458 million market cap implies significant optimism about Marimaca’s resource potential, trading on exploration upside rather than fundamentals. A beta of 1.037 suggests sensitivity to copper price volatility. Valuation reflects speculation around Chile’s copper supply and the project’s scalability, with no revenue-based metrics applicable.

Strategic Advantages And Outlook

Marimaca’s key advantage is its high-potential asset in a top-tier mining jurisdiction. The outlook depends on copper demand trends and its ability to de-risk the project. Successful feasibility studies could attract partners, but delays or weak commodity prices may strain funding. Neutral stance until operational catalysts emerge.

Sources

Company filings, TSX 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