investorscraft@gmail.com

Intrinsic ValueNickel 28 Capital Corp. (NKL.V)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nickel 28 Capital Corp. operates as a unique battery metals investment and royalty company within the basic materials sector. Its core revenue model is strategically bifurcated, generating income primarily from its significant 8.56% joint-venture interest in the producing Ramu Nickel-Cobalt operation in Papua New Guinea, supplemented by a portfolio of 13 nickel and cobalt royalties on development-stage projects across Canada, Australia, and Papua New Guinea. This hybrid approach positions the company as a financial intermediary rather than a traditional miner, aiming to provide leveraged exposure to the electric vehicle battery supply chain without the high capital expenditures and operational risks associated with direct mining. The company's market position is niche, focusing on the long-term thematic demand for Class 1 nickel and cobalt, essential for lithium-ion batteries. By managing a diversified portfolio of royalties and streams, Nickel 28 seeks to capitalize on the global energy transition while mitigating project-specific risks, distinguishing itself from pure-play exploration or production peers in the industrial materials space.

Revenue Profitability And Efficiency

For the period, the company reported zero revenue, indicating its income from the Ramu joint-venture may be classified differently or not yet recognized. This resulted in a net loss of CAD 1.93 million and negative diluted EPS of CAD 0.0209. Operational efficiency is challenged, as evidenced by negative operating cash flow of CAD 5.71 million, suggesting significant cash consumption for corporate overhead and potentially funding its royalty portfolio, absent any capital expenditure activity during this timeframe.

Earnings Power And Capital Efficiency

The company's current earnings power is not yet realized from an income statement perspective. Its capital efficiency is primarily tied to the performance of its cornerstone Ramu asset and the developmental progress of its royalty portfolio. The negative operating cash flow highlights a phase where corporate expenses outweigh cash generation from its investments, a common characteristic of resource-focused holding companies in their early stages or during periods of portfolio building.

Balance Sheet And Financial Health

Nickel 28 maintains a balance sheet with CAD 8.06 million in cash against total debt of CAD 36.56 million, indicating a leveraged financial position. The substantial debt load relative to its cash reserves and market capitalization of approximately CAD 66 million warrants careful monitoring. The company's financial health is contingent on the cash flow generated from its Ramu interest to service its obligations and fund ongoing operations.

Growth Trends And Dividend Policy

The company's growth strategy is explicitly focused on expanding its battery metals portfolio through acquisitions of streams and royalties, as stated in its corporate description. Current financial trends show a pre-revenue phase with investments being made for future growth. Reflecting this developmental stage and cash flow profile, Nickel 28 does not pay a dividend, retaining all capital to execute its strategic investment objectives.

Valuation And Market Expectations

With a market capitalization of approximately CAD 66 million, the market is valuing the company based on the future potential of its Ramu interest and royalty portfolio, rather than current earnings. A beta of 0.93 suggests the stock's volatility is closely aligned with the broader market. The valuation implicitly prices in successful execution of the company's strategy to build a cash-flowing battery metals portfolio.

Strategic Advantages And Outlook

Nickel 28's strategic advantage lies in its non-operating model, providing exposure to nickel and cobalt prices with lower direct risk. The outlook is intrinsically linked to the long-term demand dynamics for battery metals driven by electric vehicle adoption. Key challenges include managing its debt structure and successfully curating its royalty portfolio to transition into a sustainable, cash-generating entity, leveraging its specialized focus within the energy transition thematic.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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