investorscraft@gmail.com

Intrinsic ValueMelkior Resources Inc. (MKR.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Melkior Resources Inc. operates as a junior mining exploration company focused on acquiring and developing mineral properties in Canada's prolific mining regions. The company's core revenue model is entirely dependent on successful exploration outcomes and future project development or partnership agreements, as it currently generates no operating revenue. Melkior's primary asset is the Carscallen gold project, consisting of 320 claim units covering approximately 47 square kilometers in the established Timmins mining camp of Ontario, a region known for its significant gold production history. The company maintains a strategic position as an early-stage exploration play in the basic materials sector, targeting gold and silver deposits alongside base metal potential. As a micro-cap exploration company trading on the TSX Venture Exchange, Melkior competes for investor capital in a highly speculative segment of the mining industry where success depends on technical discovery and commodity price cycles. The company's market position reflects the high-risk, high-reward profile typical of junior explorers, with value creation contingent upon advancing its properties through the exploration pipeline toward economically viable resource definition.

Revenue Profitability And Efficiency

Melkior Resources currently operates as a pre-revenue company, reporting zero revenue for the fiscal period. The company recorded a net loss of CAD 10,588, reflecting the exploratory nature of its operations where expenses exceed any income generation. Operating cash flow was negative CAD 186,000, consistent with the cash-burn phase typical of mineral exploration companies that require sustained funding for property maintenance and drilling programs without corresponding revenue streams.

Earnings Power And Capital Efficiency

The company demonstrates no current earnings power, with diluted earnings per share of CAD -0.0003. Capital expenditures were nil during the period, suggesting limited active exploration work. Melkior's capital efficiency must be evaluated through the lens of exploration success rather than traditional financial metrics, with value creation dependent on discovery and resource definition at its Carscallen project rather than near-term profitability.

Balance Sheet And Financial Health

Melkior maintains a debt-free balance sheet with no total debt obligations. Cash and equivalents stood at CAD 1.99 million, providing limited runway for ongoing exploration activities. The company's financial health is typical of junior explorers, with sustainability dependent on future equity financings or strategic partnerships to fund exploration programs given the absence of operating cash flow.

Growth Trends And Dividend Policy

As an exploration-stage company, Melkior has no established growth trajectory or dividend policy. The company does not pay dividends, reinvesting all available capital into property exploration and maintenance. Growth prospects are entirely tied to exploration success and the ability to advance projects along the development pipeline, with no near-term revenue generation expected given the early-stage nature of its assets.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.3 million, the market valuation reflects speculative potential rather than current financial performance. The negative beta of -0.065 suggests low correlation with broader market movements, characteristic of micro-cap exploration stocks. Valuation is primarily driven by perceived exploration potential and commodity price expectations rather than traditional financial metrics.

Strategic Advantages And Outlook

Melkior's strategic advantage lies in its property position within the established Timmins mining camp, offering geological potential in a mining-friendly jurisdiction. The outlook remains highly speculative, dependent on exploration success, commodity prices, and ability to secure financing. The company faces significant challenges common to junior explorers, including funding requirements and the high-risk nature of mineral discovery, with success measured in technical milestones rather than financial performance in the near term.

Sources

Company financial reportingTSX Venture Exchange filings

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