investorscraft@gmail.com

Intrinsic ValueNicola Mining Inc. (NIM.V)

Previous Close$1.18
Intrinsic Value
Upside potential
Previous Close
$1.18

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

Nicola Mining Inc. operates as a junior exploration and custom milling company focused on mineral property interests within British Columbia, Canada. The company's diversified approach encompasses both traditional mineral exploration for gold, silver, and base metals, alongside a unique revenue-generating custom milling operation at its Merritt Mill facility. This dual-strategy model provides near-term cash flow through processing third-party ore while simultaneously advancing its own exploration assets, including the high-potential New Craigmont copper project and the Treasure Mountain silver property. Operating in the competitive junior mining sector, Nicola distinguishes itself by controlling critical milling infrastructure, which offers a strategic advantage in a capital-intensive industry. Its market position is that of a small-cap explorer with operational assets, navigating the inherent volatility of mineral exploration while maintaining a foothold in the British Columbia mining landscape. The company's activities are concentrated on historically prolific regions, aiming to leverage existing infrastructure and geological knowledge to de-risk its exploration endeavors and create value for shareholders through multiple potential discovery pathways.

Revenue Profitability And Efficiency

For the fiscal period, Nicola Mining reported minimal revenue of CAD 0.82 million, primarily derived from its custom milling and concentrate sales activities. The company operated at a significant net loss of CAD 5.23 million, reflecting the high costs and limited scale of its current operations alongside substantial exploration and administrative expenditures. Operating cash flow was negative CAD 3.31 million, indicating that core business activities are not yet self-funding and remain reliant on external financing to sustain exploration programs and corporate overhead.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted loss per share of CAD 0.0316. Capital expenditures of CAD 0.45 million were directed towards maintaining and potentially enhancing its milling infrastructure and exploration properties. The negative cash flow from operations highlights the capital-intensive nature of the junior mining model, where significant investment precedes potential revenue generation from successful mineral discoveries or expanded milling contracts.

Balance Sheet And Financial Health

Nicola's balance sheet shows a cash position of CAD 1.46 million against total debt of CAD 4.54 million. This debt level, relative to its modest cash reserves and market capitalization, suggests a leveraged financial structure typical of early-stage resource companies. The company's financial health is characterized by the challenges of funding ongoing exploration and development without consistent operational cash inflows, necessitating careful capital management.

Growth Trends And Dividend Policy

As an exploration-stage company, Nicola's growth trajectory is contingent upon successful resource definition and development at its key projects. There is no established dividend policy, which is consistent with junior miners that reinvest all available capital into exploration and development activities to drive long-term asset appreciation. The primary growth catalyst is the advancement of the New Craigmont project and the expansion of its custom milling business.

Valuation And Market Expectations

With a market capitalization of approximately CAD 195 million, the market valuation appears to be factoring in significant speculative potential, likely tied to the prospectivity of its mineral properties rather than current financial performance. The low beta of 0.103 may indicate lower correlation to broad market movements, but this should be interpreted cautiously given the stock's likely low liquidity and the speculative nature of junior mining investments.

Strategic Advantages And Outlook

Nicola's strategic advantage lies in its ownership of the permitted Merritt Mill, which provides a potential revenue stream and operational flexibility. The outlook is inherently tied to exploration success, particularly at New Craigmont, and the company's ability to secure profitable milling contracts. Key challenges include securing sufficient funding for advanced exploration and navigating the technical and permitting hurdles associated with mineral project development in British Columbia.

Sources

Company DescriptionFinancial 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