investorscraft@gmail.com

Intrinsic ValueChakana Copper Corp. (PERU.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Chakana Copper Corp. operates as a junior mineral exploration company focused on the acquisition and development of precious and base metal properties. The company's primary asset is the Soledad copper-gold-silver project located in the prolific mineral belts of Central Peru, a region known for its significant mining history. Chakana's revenue model is entirely exploration-driven, relying on capital markets funding to advance its properties through various exploration stages with the ultimate goal of proving economic mineral resources that could attract acquisition interest or development partnerships. As a micro-cap exploration company trading on the TSX Venture Exchange, Chakana occupies a high-risk, early-stage position within the mining sector. The company competes for investor capital against numerous other junior explorers, with its valuation heavily dependent on exploration results and commodity price cycles rather than operational cash flows. Its strategic focus on copper positions it to benefit from long-term demand trends driven by electrification and renewable energy transitions, though it faces significant execution risks common to early-stage mineral exploration.

Revenue Profitability And Efficiency

As an exploration-stage company, Chakana generated no revenue during the fiscal year ending May 2024, which is typical for pre-production mineral explorers. The company reported a net loss of CAD 2.59 million, reflecting the substantial costs associated with ongoing exploration activities and corporate operations. Operating cash flow was negative CAD 1.98 million, consistent with the capital-intensive nature of mineral exploration where expenditures precede revenue generation by several years.

Earnings Power And Capital Efficiency

Chakana's earnings power remains unrealized as the company focuses entirely on exploration rather than production. The diluted EPS of CAD -0.124 reflects the pre-revenue stage of development. Capital expenditures of CAD 1.63 million were directed toward advancing the Soledad project, representing the primary use of investor capital. The company's ability to create value depends entirely on successful exploration outcomes and future development decisions.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with CAD 2.28 million in cash and equivalents, providing near-term funding for exploration activities. Total debt is minimal at CAD 111,437, indicating low financial leverage. The cash position must support both exploration programs and corporate G&A expenses, requiring careful capital management and potential future financing rounds to sustain operations.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with progress dependent on drilling results and resource definition at the Soledad project. The company does not pay dividends, which is standard for exploration-stage entities that reinvest all available capital into property advancement. Future growth prospects hinge on successful exploration outcomes and the ability to advance the project toward economic viability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.47 million, the market valuation reflects speculative interest in the Soledad project's potential rather than current financial performance. The high beta of 1.822 indicates significant volatility relative to the broader market, characteristic of junior mining stocks. Valuation is primarily driven by exploration results and commodity price sentiment rather than traditional financial metrics.

Strategic Advantages And Outlook

Chakana's primary strategic advantage lies in its focus on the mineral-rich Peruvian mining jurisdiction and its 100% interest option in the Soledad project. The outlook remains highly speculative, dependent on successful exploration results, commodity price trends, and the company's ability to secure additional funding as needed. The company must navigate the inherent risks of mineral exploration while positioning itself to capitalize on potential discoveries.

Sources

Company financial statementsTSX Venture Exchange 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