investorscraft@gmail.com

Intrinsic ValuePacific Empire Minerals Corp. (PEMC.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

Pacific Empire Minerals Corp. operates as a junior mineral exploration company focused on discovering copper, molybdenum, silver, and gold porphyry deposits within Canada's prolific mining jurisdictions. The company's core strategy involves the systematic acquisition, exploration, and advancement of early-stage mineral properties, primarily targeting the underexplored but geologically prospective regions of British Columbia. Its revenue model is entirely dependent on securing strategic partnerships or outright asset sales to major mining companies, as it does not generate income from production. Pacific Empire's operations are characterized by high-risk, high-reward exploration activities funded through equity financings, with the goal of defining economically viable mineral resources that attract acquisition interest from larger players in the mining sector. The company's market position is that of a micro-cap explorer, competing for investor capital and strategic joint ventures in a highly fragmented segment of the basic materials industry. Its flagship Jean Marie Project represents a significant land package in a known mineral belt, positioning the company to leverage regional geological expertise while navigating the substantial technical and financial challenges inherent in grassroots exploration.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Pacific Empire Minerals reported no revenue for the fiscal year ending March 2024. The company's operations resulted in a net loss of CAD 676,667, reflecting the substantial costs associated with mineral property exploration and corporate administration. The negative operating cash flow of CAD 710,141 demonstrates the cash-intensive nature of its business model, where capital is primarily allocated to advancing geological targets rather than generating immediate income. Capital expenditures were minimal at CAD 14,396, indicating a focus on early-stage exploration work rather than significant infrastructure development.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with a diluted loss per share of CAD 0.0069. Capital efficiency is challenging to assess given the exploratory phase of operations, where financial inputs are directed toward long-term asset creation rather than short-term returns. The business model requires continuous capital infusion to fund exploration programs, with returns contingent upon successful resource definition and subsequent strategic transactions. Current metrics reflect the high-risk profile typical of junior mining ventures in their discovery phase.

Balance Sheet And Financial Health

Pacific Empire maintains a minimal debt load of CAD 41,654 against cash and equivalents of CAD 188,347, providing a conservative financial structure. The company's liquidity position appears constrained, with cash reserves likely sufficient only for near-term operational needs given the historical cash burn rate. The balance sheet reflects the characteristics of an early-stage exploration company, with value concentrated in mineral property interests rather than tangible assets, requiring ongoing equity financing to sustain exploration activities.

Growth Trends And Dividend Policy

Growth is measured through exploration progress and property advancement rather than financial metrics. The company does not pay dividends, consistent with its stage of development where all available capital is reinvested into exploration programs. Future growth prospects depend entirely on technical success in defining mineral resources that can attract partnership or acquisition interest. The lack of revenue history makes trend analysis challenging, with performance evaluated against geological milestones rather than financial progression.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.4 million, valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 0.566 suggests lower volatility relative to the broader market, potentially indicating investor perception of the company's early-stage status. Market expectations are tied to the potential of the Jean Marie Project and the company's ability to demonstrate geological value through systematic exploration work and drilling results.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on copper and gold exploration in established Canadian mining jurisdictions, leveraging local geological expertise. The outlook remains highly speculative, dependent on successful exploration outcomes and the ability to secure additional funding for advanced work programs. Near-term prospects hinge on demonstrating technical progress that can attract strategic partners or financing, while long-term viability requires the discovery of an economically significant mineral deposit.

Sources

Company Financial StatementsTSXV 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