investorscraft@gmail.com

Intrinsic ValueNevada Sunrise Metals Corporation (NEV.V)

Previous Close$0.06
Intrinsic Value
Upside potential
Previous Close
$0.06

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

Nevada Sunrise Metals Corporation operates as a junior mineral exploration company focused on discovering and developing strategic mineral deposits in Nevada, USA. The company's core business model involves the acquisition, exploration, and evaluation of mineral properties containing gold, copper, cobalt, and lithium—metals critical to both traditional industrial applications and the growing clean energy transition. Its flagship Kinsley Mountain project spans 10,280 acres in White Pine County, representing a significant land package in a proven mining jurisdiction. As an early-stage exploration company, Nevada Sunrise employs a high-risk, high-reward strategy typical of junior miners, where value creation depends on successful exploration results and subsequent partnership deals with larger mining companies. The company operates in the highly competitive basic materials sector, positioning itself to capitalize on increasing demand for battery metals and precious metals. Its market position remains that of a micro-cap explorer with speculative appeal to investors seeking exposure to mineral discovery potential in geologically favorable regions.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Nevada Sunrise generated no operating revenue during the period, which is typical for junior miners focused solely on exploration activities. The company reported a net loss of CAD$595,000, reflecting the substantial costs associated with mineral property evaluation and corporate operations. Operating cash flow was negative CAD$849,729, indicating significant cash consumption to fund exploration programs and administrative expenses. Capital expenditures of CAD$158,661 were directed toward advancing the company's mineral property portfolio, primarily focused on the Kinsley Mountain project.

Earnings Power And Capital Efficiency

The company currently lacks earnings power due to its pre-production status, with diluted earnings per share of -CAD$0.0054. Capital efficiency metrics are challenging to assess for exploration-stage companies, as substantial investment precedes potential future revenue generation. The negative operating cash flow and capital expenditures reflect the capital-intensive nature of mineral exploration, where returns are realized only upon successful discovery and project advancement. The company's ability to efficiently deploy capital toward promising exploration targets will be critical for future value creation.

Balance Sheet And Financial Health

Nevada Sunrise maintains a debt-free balance sheet with no total debt outstanding, which is advantageous for a junior exploration company. Cash and equivalents stood at CAD$282,458, providing limited working capital for ongoing operations. The company's financial health is typical of micro-cap explorers, with liquidity constraints necessitating periodic capital raises to fund exploration programs. The absence of debt reduces financial risk but places reliance on equity markets for future funding requirements.

Growth Trends And Dividend Policy

Growth for Nevada Sunrise is measured through exploration progress rather than financial metrics, with value accretion dependent on successful drill results and property advancement. The company maintains no dividend policy, consistent with exploration-stage companies that reinvest all available capital into project development. Future growth prospects hinge on demonstrating the economic potential of its mineral properties through systematic exploration and potentially forming joint ventures to advance projects toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD$3.4 million, the company's valuation reflects the speculative nature of early-stage mineral exploration. The negative beta of -0.107 suggests low correlation with broader market movements, typical of micro-cap resource stocks. Market expectations are centered on exploration success rather than near-term financial performance, with valuation heavily influenced by drill results, commodity price movements, and partnership announcements.

Strategic Advantages And Outlook

Nevada Sunrise's strategic advantages include its focus on Nevada's prolific mining jurisdiction and exposure to critical minerals with strong demand fundamentals. The outlook remains highly speculative, dependent on exploration success and the company's ability to secure funding for advanced work programs. Success would likely involve demonstrating economic mineralization at Kinsley Mountain or other properties, potentially leading to joint ventures with larger mining companies capable of funding development.

Sources

Company description and financial data provided

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