investorscraft@gmail.com

Intrinsic ValuePelangio Exploration Inc. (PX.V)

Previous Close$0.22
Intrinsic Value
Upside potential
Previous Close
$0.22

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

Pelangio Exploration Inc. operates as a junior mineral exploration company focused on acquiring and developing gold properties in established mining jurisdictions. The company's core revenue model is entirely dependent on successful exploration outcomes and subsequent asset monetization through joint ventures, option agreements, or outright sales to major mining operators. Pelangio maintains a portfolio of gold exploration properties primarily located in Canada and Ghana, targeting mineral-rich regions with proven geological potential. As a micro-cap exploration company trading on the TSX Venture Exchange, Pelangio occupies a high-risk, early-stage position within the basic materials sector. The company's strategy involves identifying undervalued mineral claims, conducting preliminary exploration work to demonstrate resource potential, and advancing properties to attract development partners. This business model requires continuous capital investment in exploration activities without generating operating revenue until successful property transactions occur. Pelangio competes with numerous junior explorers for capital, acquisition opportunities, and partnership deals with larger mining companies seeking to replenish their resource pipelines through external exploration success.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Pelangio generated no operating revenue during the period, reflecting its early-stage development status. The company reported a net loss of CAD $756,000, consistent with the capital-intensive nature of mineral exploration where expenses precede revenue generation. Operating cash flow was negative CAD $908,216, indicating significant cash consumption from ongoing exploration activities and corporate operations without offsetting income streams. The absence of capital expenditures suggests limited advanced-stage development work during the period.

Earnings Power And Capital Efficiency

Pelangio's diluted earnings per share of CAD -$0.0052 demonstrates the company's current earnings deficit phase, typical of exploration-stage mining companies. The negative earnings power reflects substantial investment in exploration programs and administrative costs without corresponding revenue. Capital efficiency metrics are challenging to assess given the exploratory nature of operations, where success is measured by geological discoveries rather than immediate financial returns. The company's ability to create future value depends entirely on successful exploration outcomes.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt obligations, reducing financial risk during the capital-intensive exploration phase. Cash and equivalents of CAD $225,341 provide limited working capital, necessitating future financing activities to sustain operations. With a market capitalization of approximately CAD $42.5 million, the company's valuation primarily reflects speculative interest in its exploration portfolio rather than current financial metrics. The balance sheet structure is typical of junior explorers with minimal assets beyond mineral rights and cash reserves.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success and property advancement, with no current revenue growth trajectory. The company maintains a zero dividend policy, consistent with its development-stage status where all available capital is reinvested into exploration activities. Future growth potential depends on successful resource identification, property valuations, and strategic partnerships that could provide development funding. Shareholder returns are contingent on capital appreciation through exploration discoveries rather than income distribution.

Valuation And Market Expectations

The market capitalization of CAD $42.5 million reflects significant speculative premium relative to current financial metrics, indicating market expectations for future exploration success. The elevated beta of 1.622 demonstrates high volatility and sensitivity to commodity price movements and exploration news. Valuation is primarily driven by perceived potential of the company's mineral property portfolio rather than conventional financial metrics, with investors pricing in optionality on exploration outcomes.

Strategic Advantages And Outlook

Pelangio's strategic position hinges on its property portfolio in established mining regions and management's exploration expertise. The company's outlook remains highly speculative, dependent on successful exploration results and ability to secure partnership funding for advanced development. Key challenges include securing continued financing in volatile markets and demonstrating technical progress on exploration targets. The debt-free structure provides flexibility, but the limited cash position necessitates near-term capital raises to maintain exploration momentum and corporate operations.

Sources

Company financial statementsTSX Venture Exchange 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