investorscraft@gmail.com

Intrinsic ValueNobel Resources Corp. (NBLC.V)

Previous Close$0.11
Intrinsic Value
Upside potential
Previous Close
$0.11

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

Nobel Resources Corp. operates as a junior mineral exploration company focused on acquiring and developing mineral properties in the basic materials sector. The company's primary asset is its option to acquire 100% interest in the Algarrobo Iron Oxide Copper Gold (IOCG) project located in Chile's prolific mineral belt. As an early-stage exploration entity, Nobel Resources generates no operating revenue and relies entirely on equity financing to fund its exploration activities and administrative overhead. The company's business model centers on identifying undervalued mineral properties, conducting preliminary exploration work to establish resource potential, and ultimately seeking partnership opportunities or outright acquisition by larger mining companies. Operating in the highly competitive junior mining sector, Nobel Resources faces significant challenges including capital intensity, geological risk, and commodity price volatility. The company's market position remains nascent, with its valuation primarily reflecting speculative interest in the potential of its Chilean IOCG project rather than established mineral resources or production capabilities.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Nobel Resources reported zero revenue for FY 2022, consistent with its development stage. The company recorded a net loss of CAD 3.35 million, primarily driven by exploration and evaluation expenses alongside administrative costs necessary to maintain its corporate structure and mineral property interests. Operating cash flow was significantly negative at CAD 3.23 million, reflecting the substantial cash burn required to advance exploration activities without corresponding income streams.

Earnings Power And Capital Efficiency

Nobel Resources currently demonstrates negative earnings power, with diluted EPS of CAD -0.0434, as the company remains entirely dependent on equity financing to fund operations. Capital efficiency metrics are not meaningful at this development stage, with zero capital expenditures reported as exploration activities are expensed rather than capitalized. The company's ability to create shareholder value hinges entirely on successful exploration outcomes and future project development.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 841,075 in cash and equivalents as of December 2022. With no total debt obligations, Nobel Resources exhibits minimal financial risk from leverage, though its cash position provides limited runway for ongoing exploration activities. The balance sheet strength lies primarily in its clean capital structure, though continued equity raises will be necessary to fund future operations.

Growth Trends And Dividend Policy

Nobel Resources is in the foundational growth phase, focusing on exploration advancement rather than financial growth metrics. The company maintains a no-dividend policy, consistent with its development stage where all available capital is reinvested into exploration activities. Future growth prospects depend entirely on successful resource definition at the Algarrobo project and potential partnership developments within Chile's mining sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.2 million, the company's valuation reflects speculative investor expectations regarding its Chilean mineral properties rather than current financial performance. The negative beta of -0.037 suggests low correlation with broader market movements, typical of micro-cap exploration companies whose fortunes depend on project-specific developments rather than macroeconomic factors.

Strategic Advantages And Outlook

Nobel Resources' strategic position centers on its early-mover access to the Algarrobo IOCG project in a proven mineral district. The company's outlook remains highly speculative, contingent on successful exploration results and the ability to secure additional financing to advance the project. Key challenges include navigating Chile's regulatory environment and competing for investor attention in a capital-intensive sector dominated by established mining companies.

Sources

Company public filingsTSXV disclosures

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