investorscraft@gmail.com

Intrinsic ValueRegulus Resources Inc. (REG.V)

Previous Close$5.16
Intrinsic Value
Upside potential
Previous Close
$5.16

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

Regulus Resources Inc. operates as a mineral exploration company focused on the discovery and development of copper-gold-silver deposits, positioning itself within the critical minerals sector essential for global electrification and decarbonization trends. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its projects through various development stages with the ultimate objective of proving sufficient mineral resources to attract acquisition by major mining companies or advance toward production. Its flagship AntaKori project, comprising 20 concessions across 438 hectares in Peru's prolific Yanacocha-Hualgayoc mining district, represents a significant asset in a world-class geological setting known for large-scale porphyry deposits. Regulus maintains a strategic focus on jurisdictional safety and technical excellence, leveraging Peru's established mining infrastructure and skilled workforce while navigating the complex regulatory environment of a leading mining jurisdiction. The company competes in the highly speculative junior exploration segment, where success depends on technical execution, capital allocation efficiency, and the ability to demonstrate increasing project value through systematic exploration programs that de-risk assets and expand resource estimates.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Regulus generated no operating revenue during the period, reflecting its developmental stage focused entirely on mineral resource definition. The company reported a net loss of CAD 4.21 million, consistent with the capital-intensive nature of mineral exploration activities where expenditures precede revenue generation by several years. Operating cash flow was negative CAD 1.71 million, while capital expenditures of CAD 3.26 million were directed toward advancing the AntaKori project through drilling and technical studies.

Earnings Power And Capital Efficiency

Regulus demonstrates no current earnings power given its pre-production status, with diluted earnings per share of negative CAD 0.0338. Capital efficiency is measured through exploration success metrics rather than traditional financial returns, with expenditures focused on increasing the understood value of mineral resources. The company's ability to allocate limited capital toward high-potential exploration targets represents its primary measure of operational effectiveness at this development stage.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 13.35 million, providing runway for continued exploration activities. With no debt obligations and substantial cash reserves relative to its annual burn rate, Regulus exhibits strong financial health for an exploration-stage company. This conservative capital structure minimizes financial risk while allowing focused investment in technical programs designed to increase project valuation.

Growth Trends And Dividend Policy

Growth is measured through resource expansion and technical de-risking rather than financial metrics, with the AntaKori project representing the sole value driver. The company maintains no dividend policy, consistent with its developmental stage where all available capital is reinvested into exploration activities. Future value creation depends entirely on successful resource definition and potential partnership or acquisition opportunities that could monetize the project's exploration upside.

Valuation And Market Expectations

The market capitalization of approximately CAD 288.6 million reflects investor expectations for the AntaKori project's potential rather than current financial performance. The low beta of 0.37 suggests the stock trades with lower volatility than the broader market, potentially indicating specialized investor base focused on long-term exploration outcomes. Valuation is entirely driven by speculative assessment of mineral potential and development timeline rather than conventional financial metrics.

Strategic Advantages And Outlook

Regulus's strategic position is defined by its 100% ownership of the AntaKori project in a proven mining district, providing exposure to copper demand growth driven by global electrification trends. The outlook remains contingent on exploration success, permitting advancements, and commodity price movements that influence project economics. The company's future depends on its ability to systematically de-risk the asset while maintaining financial flexibility to fund critical path activities toward potential development decisions.

Sources

Company description and financial data provided

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