investorscraft@gmail.com

Intrinsic ValueMinerva Intelligence Inc. (MVAI.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Minerva Intelligence Inc. operates as a specialized artificial intelligence software developer focused on the natural resources and climate adaptation sectors. The company generates revenue through proprietary AI platforms and related consulting services, targeting geological exploration, mining operations, and climate risk assessment. Its core products include DRIVER for automated 3D drilling modeling, TARGET for explainable mineral exploration targeting, and SOLACE for workflow standardization, alongside climate85 solutions for climate impact analysis. Operating in the competitive AI software application space, Minerva distinguishes itself through domain-specific expertise in geoscience and explainable AI methodologies rather than general-purpose solutions. The company serves corporate clients seeking to digitize and optimize resource exploration and environmental compliance processes through cognitive computing systems that mimic expert decision-making. This niche positioning allows Minerva to address specialized market segments underserved by larger enterprise software providers, though it faces competition from both specialized geotech firms and expanding AI offerings from major technology platforms.

Revenue Profitability And Efficiency

Minerva reported minimal revenue of CAD 104,892 for FY2022, reflecting early-stage commercial traction amid significant operating losses of CAD 2.48 million. The company's negative operating cash flow of CAD 2.94 million indicates substantial cash consumption from ongoing research and development activities. With capital expenditures of only CAD 50,539, the business model remains lightweight asset-wise, focusing investment primarily on intellectual property development rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company demonstrated negative earnings power with a diluted EPS of -CAD 0.0322, consistent with its pre-revenue development phase. Capital efficiency metrics remain challenged as minimal revenue generation fails to offset high R&D spending. Operating cash flow significantly trails investment needs, requiring external financing to sustain operations while the technology platform matures toward commercial scalability.

Balance Sheet And Financial Health

Minerva maintained a cash position of CAD 1.14 million against modest debt of CAD 198,232, providing limited runway given the current cash burn rate. The balance sheet structure reflects a development-stage company with minimal leverage but constrained liquidity. With negative cash flow from operations, the company's financial health depends on its ability to secure additional funding or achieve revenue inflection.

Growth Trends And Dividend Policy

As an early-stage technology company, Minerva maintains a no-dividend policy, reinvesting all available resources into product development and market penetration. Growth trends reflect the challenges of commercializing specialized AI solutions, with revenue generation remaining nascent relative to the company's development timeline. The focus remains on achieving technological validation and initial customer adoption rather than near-term profitability.

Valuation And Market Expectations

The market capitalization of approximately CAD 9.21 million prices the company as a development-stage venture, with investors valuing intellectual property potential over current financial metrics. The negative beta of -1.01 suggests atypical correlation with broader market movements, possibly reflecting the speculative nature of early-stage AI investments. Valuation appears driven by technology portfolio prospects rather than fundamental financial performance.

Strategic Advantages And Outlook

Minerva's strategic advantage lies in its specialized AI applications for resource industries, particularly its explainable AI approach that addresses transparency concerns in geological modeling. The outlook depends on successful commercialization of its platform technologies and ability to secure strategic partnerships within the mining and climate adaptation sectors. Near-term challenges include extending cash runway and demonstrating scalable revenue models for its niche AI solutions.

Sources

TSXV filingsCompany disclosure

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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