investorscraft@gmail.com

Intrinsic ValueNioCorp Developments Ltd. (NB)

Previous Close$5.89
Intrinsic Value
Upside potential
Previous Close
$5.89

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

NioCorp Developments Ltd. operates in the critical minerals and rare earth elements sector, focusing on the development of the Elk Creek Critical Minerals Project in Nebraska. The company aims to produce niobium, scandium, and titanium, which are essential for advanced manufacturing, aerospace, and defense applications. NioCorp’s revenue model is project-based, relying on future mining operations and offtake agreements, positioning it as a potential key supplier in North America’s push for mineral independence. The company competes in a niche but strategically vital market, where geopolitical and supply chain dynamics heavily influence demand. Its long-term success hinges on securing financing, completing project development, and navigating regulatory approvals, which are common challenges for early-stage mining ventures. NioCorp’s positioning as a domestic supplier of critical minerals could provide a competitive edge if it successfully transitions from exploration to production.

Revenue Profitability And Efficiency

NioCorp reported no revenue for the period, reflecting its pre-revenue stage as it focuses on project development. The company posted a net loss of $11.4 million, with an EPS of -$0.33, underscoring the high costs associated with exploration and feasibility studies. Operating cash flow was negative at $11.7 million, indicating significant cash burn as the company advances its Elk Creek project without yet generating income.

Earnings Power And Capital Efficiency

With no current earnings, NioCorp’s financial performance is driven by its ability to secure funding and advance its project pipeline. The lack of capital expenditures during the period suggests a pause in major investments, possibly due to financing constraints. The company’s capital efficiency will improve only upon securing additional funding and progressing toward production, which remains a critical milestone.

Balance Sheet And Financial Health

NioCorp’s balance sheet shows limited liquidity, with $2.0 million in cash and equivalents against $7.9 million in total debt. The negative operating cash flow and absence of revenue raise concerns about near-term solvency unless additional capital is raised. The company’s financial health is highly dependent on its ability to attract investors or secure project financing to bridge the gap to production.

Growth Trends And Dividend Policy

Growth prospects for NioCorp are tied to the successful development of its Elk Creek project, which remains in the pre-production phase. The company does not pay dividends, reflecting its focus on reinvesting any future cash flows into project development. Until operational milestones are achieved, growth will hinge on external funding and strategic partnerships in the critical minerals sector.

Valuation And Market Expectations

Market valuation of NioCorp is speculative, driven by potential rather than current financial performance. Investors are likely pricing in the long-term opportunity of its critical minerals project, though significant execution risks remain. The absence of revenue and persistent losses suggest that the stock is highly sensitive to news related to financing or project progress.

Strategic Advantages And Outlook

NioCorp’s strategic advantage lies in its focus on domestically sourced critical minerals, aligning with U.S. supply chain priorities. However, the outlook remains uncertain due to funding needs and project execution risks. Success depends on securing capital, completing feasibility studies, and navigating regulatory hurdles. The company’s ability to transition from development to production will determine its long-term viability in this capital-intensive industry.

Sources

Company filings (10-K), CIK: 0001512228

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