investorscraft@gmail.com

Intrinsic ValuePuma Exploration Inc. (PUMA.V)

Previous Close$0.20
Intrinsic Value
Upside potential
Previous Close
$0.20

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

Puma Exploration Inc. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in Canada. The company's core strategy involves acquiring prospective land packages, conducting systematic exploration programs, and advancing properties toward resource definition. Its primary revenue model relies on equity financing to fund exploration activities, with value creation occurring through successful discovery and subsequent partnership deals or corporate transactions. Puma's operations are concentrated within the mining-friendly jurisdiction of New Brunswick, where it holds the significant Williams Brook Gold Project spanning approximately 20,662 hectares. This land position establishes Puma as a notable player in the Atlantic Canadian exploration scene, particularly within the emerging gold district of northern New Brunswick. The company's market positioning is typical of early-stage explorers, targeting high-grade gold mineralization through methodical prospecting, trenching, and drilling campaigns. As a junior explorer, Puma competes for capital and investor attention in a sector dominated by larger producers, differentiating itself through project potential and technical execution. The absence of revenue generation is standard for companies at this development stage, with success measured by exploration milestones and resource growth rather than financial performance.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Puma Exploration currently generates no operating income, reflecting its early-stage development status. The company reported a net loss of approximately CAD 1.05 million for the period, consistent with its focus on funding exploration activities rather than commercial production. Operating cash flow was negative CAD 1.22 million, primarily directed toward advancing the Williams Brook Gold Project through geological work and drilling programs. Capital expenditures of CAD 1.66 million demonstrate significant investment in property evaluation and resource delineation efforts.

Earnings Power And Capital Efficiency

Puma's earnings power remains unrealized pending successful project advancement toward economic viability. The diluted loss per share of CAD 0.0066 reflects the company's current exploration-phase operations. Capital efficiency is measured through exploration progress rather than traditional financial returns, with funds allocated to high-potential targets within the Williams Brook land package. The company's ability to deploy capital effectively toward discovery represents its primary value-creation mechanism at this development stage.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 361,099, providing limited runway for ongoing exploration activities. With no long-term debt obligations, Puma's financial risk profile is primarily associated with equity dilution risk through future financing requirements. The modest cash position relative to annual cash burn indicates likely need for additional capital raises to sustain exploration programs beyond the near term.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with focus on expanding the known gold mineralization at Williams Brook. The company does not pay dividends, consistent with its capital allocation strategy of reinvesting all available funds into exploration. Future value accretion depends entirely on successful resource definition and project advancement, with no near-term revenue generation anticipated given the exploratory nature of operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 24.2 million, valuation reflects speculative potential of the Williams Brook Project rather than current financial performance. The beta of 1.44 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to gold price movements and exploration results. Market expectations are tied to exploration success and resource growth, with valuation contingent on technical progress rather than earnings multiples.

Strategic Advantages And Outlook

Puma's strategic position centers on its district-scale land package in a proven gold-bearing region of New Brunswick. The outlook remains contingent on exploration results, with success depending on technical execution and gold price sustainability. The company's progression will likely require additional financing and potential partnership opportunities to advance the project toward feasibility studies, representing both challenges and potential catalysts for future valuation growth.

Sources

Company filingsTSXV disclosures

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