investorscraft@gmail.com

Intrinsic ValuePalamina Corp. (PA.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Palamina Corp. operates as a junior mineral exploration company focused on discovering gold, copper, and silver deposits primarily in Peru, with additional interests in Mexico and Canada. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its portfolio of early-stage projects rather than generating operating revenue. Palamina's strategy involves acquiring large-scale land packages in prospective geological terrains, conducting preliminary exploration work to establish resource potential, and seeking joint venture partners or acquisition opportunities to monetize discoveries. The company maintains 100% ownership of key assets including the Usicayos, Bendi, and Cori Gold projects in Peru, collectively spanning over 46,000 hectares in the emerging Eastern Peruvian Gold Belt. As a micro-cap explorer on the TSX Venture Exchange, Palamina competes in a high-risk segment of the mining sector where success depends on technical execution and commodity price cycles. The company's market position is that of an early-stage explorer with leveraged exposure to gold price movements but requiring successful discovery to create shareholder value.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Palamina reported no operating revenue for the period, consistent with its business stage. The company recorded a net loss of CAD 3.22 million, reflecting the substantial costs associated with mineral exploration activities and corporate overhead. Operating cash flow was negative CAD 2.89 million, indicating the company's complete dependence on external financing to fund exploration programs and maintain operations. Capital expenditures were minimal at CAD 60,191, suggesting limited field activity compared to prior periods.

Earnings Power And Capital Efficiency

Palamina's earnings power remains unrealized, with diluted EPS of -CAD 0.0451 reflecting the exploratory nature of its operations. The company's capital efficiency cannot be measured through conventional metrics given the absence of revenue generation. Investment is directed toward geological assessment and early-stage drilling with the objective of establishing mineral resource estimates that could attract development capital or acquisition interest in future periods.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt reported, reducing financial risk during the capital-intensive exploration phase. Cash and equivalents stood at a modest CAD 87,913, indicating likely subsequent financing requirements to sustain operations. With a market capitalization of approximately CAD 11.46 million, the company's financial health is typical of junior explorers, characterized by minimal assets and reliance on equity markets for funding.

Growth Trends And Dividend Policy

Growth is measured through exploration progress rather than financial metrics, with the company focusing on advancing its Peruvian gold projects through geological mapping and sampling. No dividend payments are made, as all available capital is reinvested into exploration activities. The company's growth trajectory depends entirely on successful exploration outcomes and the ability to secure partnership or acquisition opportunities for its projects.

Valuation And Market Expectations

With a market cap of CAD 11.46 million and a beta of 2.474, Palamina trades as a high-risk exploration story with significant volatility relative to the broader market. Valuation reflects speculative potential rather than current assets or cash flows, with the market pricing in optionality on exploration success. The absence of revenue-based metrics makes traditional valuation methodologies inapplicable, leaving share price dependent on exploration news flow and gold price sentiment.

Strategic Advantages And Outlook

Palamina's strategic advantage lies in its portfolio of early-stage projects in proven mineral districts, particularly in Peru's emerging gold belts. The company's outlook is contingent on exploration success, commodity price support, and its ability to fund ongoing programs without diluting shareholders excessively. Success would likely come through project advancement to a stage attractive to mid-tier or major mining companies seeking growth through acquisition.

Sources

Company public filingsTSX Venture Exchange disclosures

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