investorscraft@gmail.com

Intrinsic ValueChatham Rock Phosphate Limited (NZP.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

Chatham Rock Phosphate Limited operates as a junior mineral development company focused on securing and advancing phosphate rock deposits, a critical agricultural nutrient. The company's primary asset is the Chatham Rise offshore deposit east of Christchurch, New Zealand, covering 820 square kilometers under a mining permit. This strategic focus positions the company within the global fertilizer supply chain, targeting the essential agricultural sector that relies heavily on phosphate for crop production. The company's revenue model is project-stage, deriving value from exploration and development activities rather than current production, with future monetization dependent on successful project advancement and eventual mining operations. Chatham Rock also maintains exploration interests in phosphate resources on Makatea Island in French Polynesia, diversifying its geographic portfolio of potential assets. As a development-stage entity, the company competes in the specialized niche of phosphate exploration, distinct from producing fertilizer companies, with its market position entirely contingent on converting its substantial permitted resources into a viable mining operation. The long-term strategy involves progressing through feasibility studies, securing financing, and ultimately establishing production to supply the global phosphate market, which is dominated by large-scale producers in Morocco, China, and the United States.

Revenue Profitability And Efficiency

As a pre-revenue development company, Chatham Rock Phosphate reported no revenue for FY2024, consistent with its project-stage status. The company recorded a net loss of CAD 1.47 million, reflecting ongoing exploration and corporate operating expenses. Operating cash flow was negative CAD 1.14 million, while capital expenditures were modest at CAD 0.12 million, indicating limited active development spending during the period. These metrics are characteristic of a junior mining company in the exploration phase.

Earnings Power And Capital Efficiency

The company currently lacks earnings power, with a diluted EPS of -CAD 0.0164. Capital efficiency metrics are not meaningful at this development stage, as the business model requires sustained investment in exploration and feasibility studies before generating returns. The negative operating cash flow demonstrates the capital-intensive nature of mineral project development without corresponding revenue streams.

Balance Sheet And Financial Health

Chatham Rock maintains a minimal balance sheet with cash and equivalents of CAD 35,206 against total debt of CAD 29,412. The limited cash position relative to annual cash burn indicates a need for near-term financing to sustain operations. The company's financial health is typical of early-stage mineral explorers, requiring regular capital raises to fund ongoing project development and corporate expenses.

Growth Trends And Dividend Policy

Growth is measured through project advancement milestones rather than financial metrics. The company maintains a no-dividend policy, consistent with its development-stage status where all available capital is reinvested into project exploration and development activities. Future growth depends entirely on successful progression of the Chatham Rise project through technical and regulatory stages toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.38 million, the market valuation reflects speculative potential of the Chatham Rise asset rather than current financial performance. The negative beta of -0.23 suggests low correlation with broader market movements, characteristic of micro-cap exploration stocks whose value is driven by project-specific developments rather than macroeconomic factors.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its permitted offshore phosphate deposit, which represents a potential long-term source of fertilizer feedstock. The outlook remains highly speculative, dependent on successful project financing, technical feasibility confirmation, and regulatory approvals. Execution risk is significant given the capital requirements and technical challenges of offshore mining development.

Sources

Company public disclosuresTSXV filings

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