investorscraft@gmail.com

Intrinsic ValueNorthern Graphite Corporation (NGC.V)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

Northern Graphite Corporation operates as a junior mining company focused on the exploration and development of graphite properties, positioning itself within the critical minerals sector essential for modern technologies. The company's primary revenue model centers on advancing its flagship Bissett Creek graphite project in Ontario toward production, while simultaneously exploring additional assets like the Mousseau West project in Quebec. As a pure-play graphite developer, Northern Graphite aims to capitalize on growing demand from electric vehicle batteries, energy storage systems, and other industrial applications that require high-purity graphite materials. The company's strategic focus on North American assets aligns with increasing regionalization of supply chains for battery materials, though it remains in the pre-revenue development stage typical of junior mining ventures. Northern Graphite's market position is characterized by its early-stage development status, competing with both established producers and other exploration companies in the rapidly evolving graphite market driven by clean energy transitions.

Revenue Profitability And Efficiency

The company reported CAD 22.7 million in revenue for the period, though it remains unprofitable with a net loss of CAD 38.8 million. Operating cash flow was negative CAD 1.2 million, indicating ongoing cash consumption from operations. Capital expenditures of CAD 526,000 reflect continued investment in project development, though at a moderated pace relative to previous periods. The financial results reflect the challenging transition from exploration to sustainable production operations.

Earnings Power And Capital Efficiency

Northern Graphite demonstrates negative earnings power with diluted EPS of -CAD 0.30, consistent with its development-stage status. The company's capital efficiency metrics are constrained by the pre-production nature of its operations, with resources primarily allocated to advancing project development rather than generating returns. The negative operating cash flow highlights the capital-intensive phase of establishing mining operations and bringing assets to production readiness.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with CAD 373,000 in cash against total debt of CAD 41.1 million, creating significant financial leverage. This debt-to-equity structure presents substantial refinancing risk for a company at this development stage. The constrained cash position relative to operational burn rate indicates potential near-term funding requirements to sustain operations and advance project development objectives.

Growth Trends And Dividend Policy

As a development-stage company, Northern Graphite does not pay dividends, reinvesting all available capital into project advancement. Growth trends are measured through project development milestones rather than traditional financial metrics. The company's focus remains on progressing its graphite assets toward production capability, with growth contingent on successful project financing, permitting advancements, and ultimately achieving commercial production timelines.

Valuation And Market Expectations

The market capitalization of approximately CAD 18.1 million reflects investor assessment of the company's development-stage risks and project potential. The negative beta of -0.045 suggests low correlation with broader market movements, typical of micro-cap resource stocks. Valuation appears to incorporate significant execution risk premiums given the capital requirements needed to advance projects to production phase.

Strategic Advantages And Outlook

Northern Graphite's strategic position hinges on its North American-focused graphite assets at a time of increasing demand for domestically sourced critical minerals. The outlook remains contingent on successful project financing, operational execution, and favorable graphite market dynamics. Key challenges include securing adequate funding, navigating development timelines, and establishing production capabilities in a competitive global graphite market undergoing rapid transformation.

Sources

Company Financial StatementsTSXV 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