investorscraft@gmail.com

Intrinsic ValueMacarthur Minerals Limited (MMS.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2010 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Macarthur Minerals Limited operates as a mineral exploration company focused on developing a diversified portfolio of critical mineral assets. The company's core business model centers on acquiring, exploring, and advancing mineral properties to create shareholder value through discovery and resource definition. Its primary assets include three iron ore projects in Western Australia's Yilgarn region, two additional iron ore exploration areas in the Pilbara, and strategic lithium brine interests in Nevada's Railroad Valley. This diversified approach positions Macarthur across multiple commodity sectors including gold, copper, lithium, iron ore, nickel, and cobalt, targeting both battery metals and traditional industrial materials. The company operates in the highly competitive junior mining sector, where success depends on technical expertise, strategic land acquisition, and capital allocation to advance projects through exploration stages. Macarthur's market position reflects that of an early-stage exploration company seeking to define economically viable resources that could attract development partners or acquisition interest from major mining operators. The company's geographical focus on established mining jurisdictions like Western Australia and Nevada provides political stability but requires competing with numerous other juniors for investor attention and development capital.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Macarthur Minerals reported no revenue for FY2024, consistent with its development stage. The company recorded a net loss of CAD 5.76 million, reflecting ongoing exploration expenditures and administrative costs required to advance its mineral properties. Operating cash flow was negative CAD 1.74 million, indicating the company's continued investment in exploration activities without generating operational income. Capital expenditures of CAD 1.06 million demonstrate sustained investment in property evaluation and development work across its project portfolio.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted earnings per share of -CAD 0.0347 reflecting the exploratory nature of its operations. Capital efficiency metrics are challenging to assess given the absence of revenue generation, with all capital currently directed toward exploration and evaluation activities rather than productive assets. The negative operating cash flow indicates the company is in a capital consumption phase typical of junior mining companies advancing exploration projects toward resource definition.

Balance Sheet And Financial Health

Macarthur maintains a constrained financial position with CAD 180,637 in cash and equivalents against total debt of CAD 919,599. This limited liquidity position necessitates ongoing capital raising activities to fund exploration programs and corporate operations. The company's balance sheet reflects the high-risk profile characteristic of early-stage mineral exploration, with substantial intangible assets in the form of mineral properties offset by accumulated deficits from sustained exploration expenditures.

Growth Trends And Dividend Policy

The company's growth trajectory is measured through exploration progress rather than financial metrics, with advancement dependent on successful drilling results and resource definition. No dividend payments were made during the period, consistent with the company's focus on reinvesting all available capital into exploration activities. Future growth prospects hinge on demonstrating technical success at one or more of its projects to attract development funding or strategic partnership opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.57 million, the market appears to assign modest value to the company's exploration portfolio. The beta of 1.541 indicates higher volatility than the broader market, reflecting the speculative nature of junior mining investments. Valuation primarily incorporates option value on the company's mineral properties rather than current cash-generating capability, with market expectations centered on exploration success.

Strategic Advantages And Outlook

Macarthur's strategic position benefits from project diversification across commodities and jurisdictions, reducing single-asset risk. The outlook remains contingent on exploration results, funding availability, and commodity price trends affecting development economics. Success requires demonstrating technical progress at key projects to secure additional financing or attract joint venture partners capable of advancing projects toward production decisions.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035

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