investorscraft@gmail.com

Intrinsic ValueOrestone Mining Corp. (ORS.V)

Previous Close$0.12
Intrinsic Value
Upside potential
Previous Close
$0.12

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

Orestone Mining Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal properties in Canada. The company's core strategy involves identifying undervalued mineral claims with significant exploration potential, primarily targeting gold, copper, and molybdenum porphyry deposits. As an early-stage exploration entity, Orestone generates no operating revenue, instead relying on equity financing to fund systematic exploration programs designed to increase property value through technical validation. The company maintains a singular focus on its flagship Captain property, a substantial 9,692-hectare land package situated in the prospective geological terrain of North Central British Columbia. This positioning places Orestone within the high-risk, high-reward segment of the mining sector, where success depends on technical execution and capital markets access. The company competes with numerous other junior explorers for investor attention and strategic partnership opportunities, with its market position entirely contingent on demonstrating geological merit through methodical exploration work. Orestone's business model is characteristic of the exploration phase, where value creation precedes revenue generation, and market positioning evolves with exploration results.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Orestone Mining Corp. reported no revenue for the period, consistent with its development stage. The company recorded a net loss of CAD 192,126, reflecting expenditures on exploration activities and corporate overhead. Operating cash flow was negative CAD 113,160, primarily allocated to sustaining exploration programs and administrative functions. Capital expenditures of CAD 40,500 were directed toward property evaluation, demonstrating continued investment in its mineral assets despite the absence of current income streams.

Earnings Power And Capital Efficiency

Orestone currently exhibits no earnings power due to its pre-production status, with diluted EPS of -CAD 0.0032. Capital efficiency is measured through exploration progress rather than traditional financial returns. The company's investment focus remains on advancing the Captain property through targeted exploration, with capital allocation decisions centered on maximizing geological knowledge and property value appreciation potential rather than immediate profitability metrics.

Balance Sheet And Financial Health

The company maintains a minimal cash position of CAD 45,800 against total debt of CAD 53,000, indicating constrained liquidity for ongoing operations. This financial structure is typical for junior explorers, where funding is secured periodically through equity offerings. The balance sheet reflects the high-risk nature of mineral exploration, with financial health dependent on successful capital raising to fund exploration programs and maintain corporate operations between financing events.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with all capital reinvested into property development. The company maintains no dividend policy, consistent with its development stage where preservation of capital for exploration activities takes precedence over shareholder distributions. Future growth prospects are entirely tied to successful exploration outcomes and the ability to advance projects toward economic viability or strategic transaction opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 7.1 million, valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 1.197 indicates higher volatility than the market average, characteristic of junior mining stocks. Market expectations are priced around the potential of the Captain property, with valuation sensitive to exploration results, commodity price movements, and broader market sentiment toward junior mining equities.

Strategic Advantages And Outlook

Orestone's primary strategic advantage lies in its focused land position in a proven mining jurisdiction. The outlook remains contingent on successful exploration results, partnership development, and favorable commodity markets. The company's ability to advance its assets while managing financial resources will determine its trajectory, with success measured by technical milestones rather than near-term financial performance in this capital-intensive development phase.

Sources

Company disclosureTSXV 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