investorscraft@gmail.com

Intrinsic ValueNevada Exploration Inc. (NGE.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2017 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nevada Exploration Inc. operates as a junior mineral exploration company focused exclusively on discovering gold deposits in Nevada, one of the world's most prolific mining jurisdictions. The company's core revenue model is predicated on acquiring and exploring prospective land packages with the ultimate goal of making a significant mineral discovery that can be advanced through partnerships or outright sale to major mining companies. Nevada Exploration employs advanced exploration technologies, including groundwater chemistry, to identify blind deposits beneath the region's extensive gravel cover. The company's strategic focus on Nevada's Basin and Range province provides access to highly prospective but underexplored terrain. As a micro-cap exploration venture, Nevada Exploration competes in a high-risk, high-reward segment of the mining industry where success depends on technical expertise and capital efficiency. The company's market position is that of an early-stage explorer with a specialized geological approach targeting district-scale opportunities in a world-class gold region, positioning it for potential discovery-driven value creation.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Nevada Exploration generated no operating revenue during the fiscal period, which is typical for junior mineral explorers in the development phase. The company reported a net loss of approximately CAD 1.14 million, reflecting the substantial costs associated with maintaining mineral claims and conducting exploration programs. With negative operating cash flow of CAD 1.43 million, the business remains entirely dependent on equity financing to fund its exploration activities and administrative overhead. The absence of revenue generation is consistent with the company's stage of development, where value is created through geological discovery rather than current operations.

Earnings Power And Capital Efficiency

Nevada Exploration's earnings power is currently negative, with diluted earnings per share of CAD -0.07, as the company invests in exploration without corresponding revenue streams. Capital efficiency is measured by the effective deployment of limited funds toward high-potential exploration targets rather than traditional profitability metrics. The company reported no capital expenditures during the period, suggesting a focus on low-cost exploration methods and claim maintenance rather than intensive drilling campaigns. This conservative approach reflects the challenging funding environment for junior explorers and the need to preserve capital for strategic opportunities.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with no debt obligations, which is characteristic of early-stage exploration companies that typically fund operations through equity issuance. Cash and equivalents stood at approximately CAD 308,000 at period end, representing a limited runway for ongoing operations without additional financing. With a market capitalization of approximately CAD 4.04 million, the company's valuation reflects the high-risk nature of mineral exploration and its pre-discovery stage. The absence of debt provides flexibility but does not mitigate the fundamental need for near-term capital infusion to sustain exploration activities.

Growth Trends And Dividend Policy

Growth for Nevada Exploration is measured through exploration progress rather than financial metrics, with value accretion dependent on successful drill results or property acquisitions. The company maintains a portfolio of four key projects in Nevada, with the Grass Valley and South Grass Valley projects representing its primary focus areas. As is standard for exploration-stage companies, Nevada Exploration does not pay dividends, instead reinvesting all available capital into exploration programs. The company's growth trajectory is entirely tied to technical success in identifying mineralized systems that can attract partnership interest or market recognition.

Valuation And Market Expectations

The company's modest market valuation of CAD 4.04 million reflects its early-stage status and the high-risk profile inherent in mineral exploration. With a beta of 1.59, the stock demonstrates higher volatility than the broader market, typical of junior mining equities that are sensitive to gold price movements and exploration news. Market expectations are primarily focused on exploration results rather than financial performance, with valuation contingent on technical milestones such as drill results, resource definition, or partnership announcements that could validate the company's geological thesis.

Strategic Advantages And Outlook

Nevada Exploration's strategic advantage lies in its focused approach to exploring under cover in Nevada's productive gold trends, utilizing specialized geochemical techniques to target deposits missed by traditional methods. The company's outlook is heavily dependent on its ability to secure financing for continued exploration and demonstrate technical progress on its key projects. Success will require navigating the challenging funding environment for junior explorers while advancing properties toward discovery. The company's future hinges on its geological team's ability to identify compelling targets that can attract market attention or strategic partnership interest from larger mining companies seeking exploration opportunities.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042

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