investorscraft@gmail.com

Intrinsic ValueMammoth Resources Corp. (MTH.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mammoth Resources Corp. operates as a junior mineral exploration company focused exclusively on the acquisition and evaluation of precious metal properties in Mexico. The company's entire asset portfolio consists of the Tenoriba property, a 5,333-hectare land package comprising four concessions situated within the prolific Sierra Madre precious metal belt in Chihuahua State. This strategic positioning places Mammoth within a world-class geological region known for hosting significant gold and silver deposits, competing alongside numerous other junior explorers for capital and partnership opportunities. The company's revenue model is entirely predicated on successful exploration outcomes leading to joint venture agreements, option deals, or eventual sale of its properties, as it currently generates no operating revenue. Mammoth's market position is that of an early-stage explorer with a single-project focus, requiring continuous capital raises to fund exploration programs and advance the Tenoriba property toward resource definition. This high-risk business model is common among micro-cap exploration companies trading on the TSX Venture Exchange, where success depends on technical execution and commodity price cycles.

Revenue Profitability And Efficiency

As an exploration-stage company, Mammoth Resources generated no revenue during the fiscal year ending January 2024, which is typical for junior mining companies in the pre-production phase. The company reported a net loss of CAD 426,000, reflecting ongoing administrative and exploration expenses without offsetting income streams. Operating cash flow was negative CAD 77,250, indicating the company consumed cash to sustain its exploration activities and corporate operations. With zero capital expenditures reported, the company maintained minimal investment in property development during this period.

Earnings Power And Capital Efficiency

Mammoth's earnings power remains unrealized, as evidenced by negative diluted EPS of CAD -0.0063 and the absence of revenue-generating operations. The company's capital efficiency cannot be measured through conventional metrics like return on invested capital, as it operates purely in the capital-intensive exploration phase. Financial resources are allocated toward advancing the Tenoriba property through geological work, with the objective of demonstrating sufficient mineralization to attract development capital or strategic partnerships.

Balance Sheet And Financial Health

The company maintains a minimal balance sheet with cash and equivalents of just CAD 4,590 as of the fiscal year-end, indicating immediate funding requirements. Total debt stands at CAD 61,690, though the composition and terms are not detailed. With a market capitalization of approximately CAD 4.38 million, the company's financial health is typical of micro-cap exploration entities, characterized by limited resources and dependence on equity financing to continue operations.

Growth Trends And Dividend Policy

Mammoth Resources demonstrates no historical growth trends in conventional financial metrics, as exploration companies typically exhibit patterns of intermittent financing followed by focused exploration campaigns. The company maintains no dividend policy, which is standard for pre-revenue exploration entities that must conserve all capital for property advancement. Future growth prospects are entirely contingent on successful exploration results at Tenoriba that could potentially lead to property valuation increases or strategic transactions.

Valuation And Market Expectations

The market capitalization of approximately CAD 4.38 million reflects investor expectations regarding the potential of the Tenoriba property rather than current financial performance. The exceptionally high beta of 3.52 indicates extreme volatility relative to the broader market, characteristic of speculative exploration stocks whose valuations are highly sensitive to exploration news, commodity price movements, and financing activities. This valuation represents a premium to the company's minimal tangible assets, pricing in optionality on exploration success.

Strategic Advantages And Outlook

Mammoth's primary strategic advantage lies in its 100% ownership of a substantial land position within a proven mineral belt, offering pure exposure to exploration upside. The outlook remains highly speculative, dependent on the company's ability to fund and execute effective exploration programs that demonstrate economic mineralization. Success would likely involve attracting a joint venture partner with development capabilities, while failure to secure financing could threaten the company's ability to maintain its property interests and continue operations.

Sources

Company financial statementsTSX Venture Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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