investorscraft@gmail.com

Intrinsic ValueOrex Minerals Inc. (REX.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orex Minerals Inc. operates as a junior mineral exploration company focused on acquiring and developing precious metal properties in Mexico and Canada. The company's core revenue model is entirely dependent on successful exploration outcomes and future project development or partnership agreements, as it currently generates no operating revenue. Orex maintains a portfolio of strategic assets including the Coneto silver-gold project in Mexico's prolific Mesa Central region and the Jumping Josephine gold project in British Columbia's West Kootenay district. Within the competitive junior mining sector, Orex positions itself as an early-stage exploration specialist targeting district-scale opportunities in proven geological terrains. The company's market position reflects the high-risk, high-reward profile typical of exploration-stage ventures, where value creation hinges on technical success and commodity price cycles. Orex's strategy involves systematic exploration to advance projects toward resource definition, potentially attracting joint venture partners or acquisition interest from larger mining companies seeking growth pipelines.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Orex reported no operating revenue for FY2024, consistent with its development stage. The company recorded a net loss of CAD 1.87 million, reflecting ongoing exploration expenditures and administrative costs required to maintain its mineral property portfolio. Operating cash flow was negative CAD 1.13 million, indicating the company's continued reliance on equity financing to fund exploration programs and corporate operations without generating internal cash generation.

Earnings Power And Capital Efficiency

Orex demonstrates no current earnings power due to its pre-production status, with diluted EPS of CAD -0.10. Capital efficiency is measured through exploration progress rather than financial returns, with all expenditures directed toward advancing mineral properties. The company maintains a lean operational structure, focusing available capital on high-potential exploration targets while minimizing overhead costs characteristic of junior mining ventures.

Balance Sheet And Financial Health

The balance sheet reflects minimal cash reserves of CAD 27,907 with no debt obligations, presenting a clean but capital-constrained financial position. With negative cash flow and limited liquidity, Orex will require additional financing to sustain exploration activities beyond the near term. The absence of debt provides flexibility but underscores the company's dependence on equity markets for funding future operations and project advancement.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with value creation potential tied to technical discoveries. The company maintains no dividend policy, reinvesting all available capital into exploration programs. Future growth trajectories depend entirely on successful resource definition, partnership formations, or favorable commodity price movements that could enhance project economics and attract development capital.

Valuation And Market Expectations

The market capitalization of CAD 8.8 million primarily reflects speculative value assigned to the company's mineral property portfolio and exploration potential. The beta of 1.21 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to metal price fluctuations and exploration results. Valuation metrics based on earnings or cash flow are not applicable given the company's pre-revenue status.

Strategic Advantages And Outlook

Orex's strategic advantage lies in its portfolio of early-stage projects in mining-friendly jurisdictions with established geological potential. The outlook remains contingent on successful exploration outcomes, partnership developments, and favorable precious metal markets. Near-term challenges include securing adequate funding for advanced exploration while navigating the inherent risks of mineral discovery and development timelines characteristic of the junior mining sector.

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