investorscraft@gmail.com

Intrinsic ValueMirasol Resources Ltd. (MRZ.V)

Previous Close$0.61
Intrinsic Value
Upside potential
Previous Close
$0.61

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

Mirasol Resources Ltd. operates as a junior mineral exploration company focused on discovering precious and base metal deposits in the highly prospective mining jurisdictions of Chile and Argentina. The company's core revenue model is not based on production but rather on creating shareholder value through strategic exploration, joint venture partnerships, and eventual project divestitures or royalty agreements. Mirasol specializes in early-stage exploration for gold, silver, and copper deposits, leveraging geological expertise to identify and acquire promising mineral properties. The company maintains a strategic position within the junior mining sector by focusing on tier-one jurisdictions known for their mineral richness and established mining infrastructure. Its project portfolio, including the flagship Sobek copper project in northern Chile and the Inca Gold project on Chile's Paleocene belt, targets significant mineralization potential. This positioning allows Mirasol to attract partnership interest from major mining companies seeking to replenish their development pipelines through exploration success.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Mirasol generated no operating revenue during the fiscal period, which is typical for its development stage. The company reported a net loss of CAD 8.92 million, reflecting substantial investment in exploration activities and administrative overhead. Operating cash flow was significantly negative at CAD 8.31 million, consistent with the capital-intensive nature of mineral exploration where expenditures precede any potential future monetization.

Earnings Power And Capital Efficiency

Mirasol's current earnings power is negative, with diluted earnings per share of CAD -0.13, as the company remains entirely focused on exploration expenditure rather than production. Capital efficiency is measured through successful exploration outcomes and the ability to advance projects to stages that attract partnership funding. The minimal capital expenditures of CAD 86,333 suggest focused spending on specific exploration targets rather than broad-based field programs during this period.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with CAD 2.36 million in cash and equivalents providing operational runway. Total debt is minimal at CAD 74,000, representing a negligible financial obligation. This conservative financial structure is typical for junior explorers, preserving flexibility but requiring future capital raises to fund ongoing exploration programs given the current cash burn rate.

Growth Trends And Dividend Policy

Growth for Mirasol is measured through project advancement, exploration success, and strategic partnerships rather than traditional financial metrics. The company does not pay dividends, reinvesting all available capital into exploration activities. Future value creation depends on successful discovery and the ability to monetize exploration assets through joint ventures or outright sales to mining developers.

Valuation And Market Expectations

With a market capitalization of approximately CAD 35.9 million, the market valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 1.141 indicates higher volatility than the broader market, characteristic of junior mining stocks whose fortunes are tied to exploration outcomes and commodity price movements.

Strategic Advantages And Outlook

Mirasol's strategic advantage lies in its focus on proven mineral districts in Chile and Argentina, combined with technical expertise in early-stage exploration. The outlook is contingent on exploration results and the company's ability to secure partnership funding to advance its projects without excessive shareholder dilution. Success depends on converting exploration potential into tangible discoveries that attract major mining company interest and investment.

Sources

Company financial statementsTSXV 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