investorscraft@gmail.com

Intrinsic ValueNorth Peak Resources Ltd. (NPR.V)

Previous Close$0.99
Intrinsic Value
Upside potential
Previous Close
$0.99

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

North Peak Resources Ltd. operates as a junior mineral exploration company focused on discovering and developing gold properties in established mining jurisdictions. The company's core revenue model is predicated on advancing exploration projects to create shareholder value through strategic acquisitions, systematic exploration, and potential future development or partnership opportunities. North Peak maintains a portfolio of early-stage assets, primarily targeting gold mineralization in geologically prospective regions of Canada and the United States. The company's current flagship assets include the Kenogami Lake project in Ontario's prolific Kirkland Lake camp and the Black Horse gold-silver property in Nevada's emerging Snake Range. As a micro-cap exploration company trading on the TSX Venture Exchange, North Peak competes in a highly speculative segment of the basic materials sector where success depends on technical execution, capital allocation, and discovery success. The company's market position reflects that of an early-stage explorer with high-risk, high-reward potential, leveraging its geological expertise to identify undervalued mineral properties. North Peak's business strategy involves methodically advancing its projects through phased exploration programs to demonstrate economic potential and attract future investment or acquisition interest from mid-tier and major mining companies.

Revenue Profitability And Efficiency

As an exploration-stage company, North Peak currently generates no operating revenue, which is typical for junior mining entities focused solely on property acquisition and exploration activities. The company reported a net loss of CAD 4.77 million for the period, reflecting substantial expenditures on exploration programs and corporate overhead. Operating cash flow was negative CAD 4.54 million, consistent with the capital-intensive nature of mineral exploration where significant upfront investment precedes potential future revenue generation.

Earnings Power And Capital Efficiency

North Peak's current earnings power is negative, with diluted EPS of CAD -0.16, as the company remains in the pre-production phase. Capital expenditures of CAD 0.60 million were directed toward advancing exploration projects, representing the primary use of funds. The company's capital efficiency will be measured by its ability to convert exploration spending into mineral resource definition and eventual project advancement.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with minimal debt of CAD 32,567, which is characteristic of early-stage exploration companies that typically avoid leverage. Cash and equivalents stood at CAD 1.27 million, providing limited runway for ongoing exploration activities. The modest cash position suggests the company will likely need to access capital markets to fund future exploration programs and maintain operations.

Growth Trends And Dividend Policy

North Peak's growth trajectory is entirely dependent on exploration success and resource definition at its properties. The company maintains no dividend policy, which is standard for pre-revenue exploration entities that reinvest all available capital into project development. Future growth potential hinges on successful exploration results that could lead to resource expansion, partnership opportunities, or corporate transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 38.8 million, the market valuation reflects speculative expectations about the company's exploration potential rather than current financial performance. The beta of 0.684 suggests lower volatility relative to the broader market, potentially indicating investor perception of the company's early-stage status. Valuation metrics typical of producing companies are not applicable given the pre-revenue nature of operations.

Strategic Advantages And Outlook

North Peak's strategic advantages include its focus on established mining jurisdictions with proven mineralization potential and existing infrastructure. The outlook remains highly speculative, dependent on exploration results and the ability to secure additional funding. Success will be measured by technical milestones achieved at the Kenogami Lake and Black Horse properties, which could potentially attract partnership interest or enhance shareholder value through resource definition.

Sources

Company description and financial data providedTSX Venture Exchange filingsCorporate disclosure documents

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