investorscraft@gmail.com

Intrinsic ValueRadisson Mining Resources Inc. (RDS.V)

Previous Close$0.70
Intrinsic Value
Upside potential
Previous Close
$0.70

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

Radisson Mining Resources Inc. operates as a junior gold exploration company focused on advancing its flagship O'Brien gold project in Quebec's prolific Abitibi Témiscamingue region. The company's core revenue model is centered on creating shareholder value through systematic exploration and eventual development of mineral resources, rather than generating current operating revenue. As a pure-play exploration entity, Radisson's success depends on its ability to define economically viable gold deposits through drilling programs and technical studies, positioning it within the high-risk, high-reward segment of the mining sector. The company maintains a strategic foothold in one of Canada's most established mining districts, competing for investor capital against numerous other junior explorers while leveraging Quebec's supportive mining jurisdiction and existing infrastructure. Radisson's market position reflects typical early-stage exploration characteristics, with value primarily driven by technical milestones and resource expansion rather than conventional financial metrics, requiring sustained capital investment to advance projects toward development decisions.

Revenue Profitability And Efficiency

As an exploration-stage company, Radisson generates no operating revenue and reports consistent net losses, with a FY2024 net income of -CAD 2.17 million. The absence of revenue reflects the pre-production nature of its business model, where financial resources are allocated entirely toward exploration activities and administrative overhead. Operating cash flow remains negative at -CAD 1.22 million, indicating the company's dependence on external financing to fund ongoing exploration programs and corporate operations.

Earnings Power And Capital Efficiency

Radisson demonstrates no current earnings power due to its exploration focus, with diluted EPS of -CAD 0.0067 reflecting the early-stage development of its assets. Capital efficiency is measured through exploration expenditure effectiveness rather than traditional returns, with CAD 6.22 million invested in capital expenditures during FY2024. The company's ability to create value hinges on successful resource definition and project advancement, with capital allocation directed toward technical studies and drilling campaigns.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 8.40 million in cash and equivalents, providing near-term funding for exploration activities. This cash position represents approximately three years of operating burn at current rates, though aggressive exploration programs could accelerate cash utilization. The absence of debt provides financial flexibility but necessitates periodic equity financing to sustain operations beyond existing cash reserves.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with value creation dependent on resource expansion at the O'Brien project. The company maintains no dividend policy, consistent with its development-stage status, reinvesting all available capital into exploration activities. Future growth prospects are tied to successful technical progress and potential partnership opportunities that could accelerate project development.

Valuation And Market Expectations

With a market capitalization of CAD 244.53 million, valuation reflects investor expectations for future resource potential rather than current financial performance. The beta of 1.386 indicates higher volatility versus the broader market, typical for exploration-stage mining companies. Market pricing incorporates speculation about the O'Brien project's ultimate economic potential and development timeline.

Strategic Advantages And Outlook

Radisson's primary strategic advantage lies in its 100% ownership of the O'Brien project within a proven mining district, providing exploration upside in a stable jurisdiction. The outlook remains contingent on successful exploration results and the ability to secure additional funding for advanced development stages. Near-term catalysts include drilling results and resource updates that could validate the project's economic potential.

Sources

Company disclosureTSXV 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