investorscraft@gmail.com

Intrinsic ValueNorZinc Ltd. (NZC.TO)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2015 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NorZinc Ltd. operates in the industrial materials sector, focusing on the exploration and development of zinc-lead-silver deposits. The company's primary asset is the Prairie Creek mine in Canada's Northwest Territories, a high-grade resource with significant potential for long-term production. NorZinc's revenue model hinges on advancing the mine toward commercial operations, targeting global demand for zinc and lead, which are critical for infrastructure, batteries, and industrial applications. The company competes in a capital-intensive industry where scale and operational efficiency are key differentiators. NorZinc's strategic focus on a single high-quality asset allows it to concentrate resources but also exposes it to project-specific risks. Market positioning is constrained by its pre-production status, requiring sustained funding to reach commercialization. The zinc market is influenced by cyclical demand, particularly from China, while environmental and regulatory hurdles add complexity to development timelines.

Revenue Profitability And Efficiency

NorZinc reported no revenue in FY 2021, reflecting its pre-revenue stage as it advances the Prairie Creek project. The net loss of CAD 12.7 million underscores high exploration and administrative costs typical of development-phase miners. Operating cash flow was negative CAD 11.6 million, with minimal capital expenditures (CAD 140,000), indicating restrained investment activity due to funding constraints.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0315 highlights its current lack of earnings power, with losses driven by project development expenses. Capital efficiency is challenged by the need for substantial upfront investment before generating cash flows. The absence of operating income necessitates reliance on equity financing or debt to sustain operations.

Balance Sheet And Financial Health

NorZinc’s balance sheet shows limited liquidity, with CAD 3.8 million in cash and equivalents against negligible debt (CAD 47,000). The lack of revenue and persistent cash burn raises concerns about financial sustainability without additional funding. The company’s ability to advance Prairie Creek hinges on securing capital for feasibility studies and permitting.

Growth Trends And Dividend Policy

Growth is contingent on progressing Prairie Creek through regulatory approvals and feasibility stages, a multi-year process. No dividends are paid, consistent with its development-stage status. Shareholder returns depend entirely on future project success and potential M&A activity in the zinc-lead space.

Valuation And Market Expectations

With a market cap of CAD 0 (likely delisted or dormant), NorZinc’s valuation reflects extreme risk and uncertainty. The beta of 1.63 suggests high volatility, aligning with speculative resource stocks. Market expectations are muted pending tangible progress toward mine development or partnerships.

Strategic Advantages And Outlook

NorZinc’s key advantage lies in Prairie Creek’s high-grade deposits, but execution risk looms large. The outlook remains speculative, dependent on financing, permitting, and zinc price trends. Success would require overcoming sector-wide challenges, including environmental scrutiny and capital access, while leveraging rising demand for critical metals.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2016201720182019202020212022202320242025202620272028202920302031203220332034203520362037203820392040

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