investorscraft@gmail.com

Intrinsic ValueMetallis Resources Inc. (MTS.V)

Previous Close$0.19
Intrinsic Value
Upside potential
Previous Close
$0.19

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

Metallis Resources Inc. operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits in Canada. The company's core business model centers on acquiring, exploring, and advancing mineral properties through systematic geological work with the objective of defining economically viable resources that can be monetized through joint ventures, option agreements, or eventual development. Metallis maintains a singular focus on its flagship Kirkham property in northwestern British Columbia, a large 10,610-hectare land package prospective for copper-gold porphyry and nickel-copper massive sulfide mineralization. Within the competitive junior mining sector, the company positions itself as a pure-play exploration specialist leveraging geological expertise to create shareholder value through discovery rather than production. Its strategic positioning relies on early-stage land acquisition in proven geological terrains, employing methodical exploration to derisk assets and attract potential partners for advanced development.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Metallis generated no operating revenue during the period, which is typical for entities at this development stage. The company reported a net loss of approximately CAD 1.04 million, reflecting the substantial costs associated with mineral property exploration activities. Operating cash flow was negative CAD 981,634, consistent with the cash-intensive nature of early-stage mineral exploration where expenditures exceed any potential income streams. The absence of capital expenditures suggests the company maintained a focused exploration budget without significant property acquisitions or development investments during this fiscal period.

Earnings Power And Capital Efficiency

The company's current earnings power remains constrained by its exploration-phase status, with diluted earnings per share of CAD -0.0154 reflecting the investment required for property evaluation. Capital efficiency is measured through the effective deployment of raised funds toward exploration programs that enhance property value rather than generating immediate returns. With no revenue streams established, the company's financial performance is primarily evaluated based on technical progress and resource definition advancement rather than traditional profitability metrics common to operating mining companies.

Balance Sheet And Financial Health

Metallis maintains a balance sheet characteristic of junior exploration companies, with CAD 518,301 in cash and equivalents providing working capital for ongoing operations. The minimal total debt of CAD 20,496 indicates a conservative financial structure reliant primarily on equity financing rather than leverage. This liquidity position supports continued exploration activities while the low debt burden reduces financial risk, though the company remains dependent on future capital raises to fund significant exploration programs beyond its current cash reserves.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with value creation dependent on successful resource definition at the Kirkham property. The company maintains a non-dividend policy, consistent with its development stage where all available capital is reinvested into exploration activities. Future growth trajectories will be determined by exploration results, potential joint venture arrangements, and the company's ability to advance its properties along the development pipeline toward economic resource definition.

Valuation And Market Expectations

The market capitalization of approximately CAD 38.5 million reflects investor expectations regarding the exploration potential of the company's mineral properties rather than current financial performance. A beta of 1.27 indicates higher volatility than the broader market, characteristic of junior mining stocks whose valuations are sensitive to exploration results and commodity price fluctuations. This valuation incorporates market sentiment about the geological prospectivity of the Kirkham property and management's ability to execute successful exploration programs.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused land position within the prolific Golden Triangle mining region of British Columbia, known for hosting significant mineral deposits. The outlook remains contingent on exploration success, with future value creation dependent on defining economically viable resources that can attract development partners or acquisition interest. Key challenges include securing sufficient funding for advanced exploration while navigating the inherent geological risks and commodity price volatility that characterize mineral exploration ventures.

Sources

Company disclosure documentsTSXV 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