investorscraft@gmail.com

Intrinsic ValueRex Resources Corp. (OWN.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Rex Resources Corp. operates as a junior mineral exploration company focused on acquiring and developing mineral properties in Canada. The company's core business model centers on early-stage exploration of base and precious metal prospects, primarily through its option to acquire a 60% interest in the Kalum Property located in British Columbia's Terrace area. This 1,621-hectare property represents the company's principal asset and operational focus within the competitive junior mining sector. As an early-stage exploration company, Rex Resources employs a high-risk, high-reward strategy typical of venture-stage mineral explorers, seeking to identify economically viable mineral deposits through systematic exploration programs. The company's market position remains nascent, competing for investor capital against numerous other junior explorers in Canada's well-established mining jurisdiction. Without producing assets, the company's value proposition depends entirely on successful exploration outcomes and strategic property advancement.

Revenue Profitability And Efficiency

The company reported minimal revenue of CAD 46,046 against a net loss of CAD 331,421 for the fiscal period, reflecting its pre-revenue exploration stage. Operating cash flow was negative CAD 197,658, consistent with the capital-intensive nature of mineral exploration activities. The absence of meaningful revenue streams indicates the company remains dependent on equity financing to fund ongoing exploration programs and corporate operations, with capital expenditures of CAD 45,986 directed toward property evaluation.

Earnings Power And Capital Efficiency

Rex Resources demonstrates negative earnings power with a diluted EPS of CAD -0.0191, characteristic of exploration-stage mining companies. The company's capital efficiency metrics reflect the high-risk exploration phase, where significant expenditures precede potential revenue generation. Current operations consume cash through exploration activities and administrative costs without corresponding income streams, requiring continued external financing to sustain operations and advance the Kalum Property exploration program.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 12,297, providing limited working capital for ongoing operations. With no long-term debt obligations, the financial structure relies exclusively on equity financing. The modest cash position relative to annual cash burn rates indicates likely near-term financing requirements to support continued exploration activities and corporate overhead expenses typical of junior mining ventures.

Growth Trends And Dividend Policy

As an exploration-stage company, Rex Resources exhibits no historical revenue growth trajectory, with development focused solely on the Kalum Property option. The company maintains a no-dividend policy, consistent with pre-production mineral explorers that reinvest all available capital into property exploration and development. Future growth prospects depend entirely on successful exploration results and the ability to advance the property toward economic viability or strategic partnership opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 613,000, the valuation reflects the speculative nature of early-stage mineral exploration. The company's worth is tied to the perceived potential of its Kalum Property interests rather than current financial performance. Market expectations appear aligned with the high-risk profile of junior explorers, where value accretion depends on successful exploration milestones and commodity price movements affecting investor sentiment toward exploration assets.

Strategic Advantages And Outlook

The company's strategic position hinges on its Kalum Property option in a proven Canadian mining jurisdiction, though it faces significant challenges common to junior explorers including funding requirements and exploration risk. The outlook remains highly speculative, dependent on successful exploration outcomes, commodity price support, and the ability to secure necessary financing. Near-term objectives likely focus on advancing property exploration while managing limited financial resources in a competitive capital market environment for early-stage mining ventures.

Sources

Company financial statementsTSXV filings

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