investorscraft@gmail.com

Intrinsic ValueRio2 Limited (RIO.V)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

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

Rio2 Limited operates as a junior mining company focused on advancing precious metal projects through the development lifecycle. The company's core strategy centers on acquiring, exploring, and developing mineral properties with the ultimate goal of bringing them to production. Rio2's current operations are concentrated in mining-friendly jurisdictions across the Americas, with its primary asset being the Fenix Gold Project in Chile. This project represents the company's main value driver as it progresses through feasibility studies and permitting stages toward potential mine construction. The company's revenue model is currently pre-revenue, relying on equity financing to fund exploration and development activities rather than operating cash flows from production. In the competitive gold mining sector, Rio2 occupies the development-stage segment, competing for capital and investor attention against numerous other junior miners. Its market position is defined by its advanced-stage flagship asset and its experienced management team's ability to navigate complex regulatory environments and technical challenges. The company's success hinges on its capability to de-risk the Fenix Project through successful permitting, securing financing for construction, and ultimately demonstrating the economic viability of bringing the deposit into production.

Revenue Profitability And Efficiency

Rio2 remains a pre-revenue company with no operating income generated from mineral sales. The reported revenue of zero CAD reflects its development-stage status, where financial resources are allocated entirely to advancing the Fenix Gold Project through permitting and feasibility work. The company recorded a net loss of 21,000 CAD during the period, indicating minimal corporate overhead expenses relative to its market capitalization. Operating cash flow was negative at 12.03 million CAD, consistent with expectations for a company focused on project development rather than production.

Earnings Power And Capital Efficiency

The company currently lacks earnings power as it has not commenced commercial production. The diluted EPS of -0.03 CAD reflects the developmental phase where expenses exceed any potential revenue streams. Capital expenditures of 4.47 million CAD were directed toward advancing the Fenix Project, representing strategic investments rather than sustaining capital. The negative operating cash flow demonstrates the company's reliance on external financing to fund its development activities and corporate operations during this pre-production stage.

Balance Sheet And Financial Health

Rio2 maintains a strong liquidity position with 45.01 million CAD in cash and equivalents, providing substantial runway for continued project development. The minimal total debt of 289,000 CAD indicates a conservative financial structure with negligible leverage. This cash-rich balance sheet positions the company to advance its flagship project without immediate financing pressures. The substantial cash reserves relative to modest debt obligations suggest financial stability for near-term operational requirements.

Growth Trends And Dividend Policy

As a development-stage company, Rio2's growth trajectory is measured through project advancement milestones rather than financial metrics. The company does not pay dividends, consistent with its focus on reinvesting all available capital into project development. Future growth depends entirely on successful progression of the Fenix Gold Project through regulatory approvals, financing arrangements, and ultimately construction decisions. The company's value appreciation potential is tied to de-risking its primary asset and demonstrating economic viability.

Valuation And Market Expectations

The market capitalization of approximately 781 million CAD reflects investor expectations for successful project development and future production potential. The beta of 1.66 indicates higher volatility than the broader market, characteristic of development-stage mining companies sensitive to gold price fluctuations and project-specific news. This valuation suggests market confidence in the Fenix Project's prospects and the management team's ability to execute on development objectives, pricing in significant future growth potential.

Strategic Advantages And Outlook

Rio2's strategic advantage lies in its advanced-stage Fenix Gold Project in a mining-friendly jurisdiction, managed by an experienced team. The outlook is contingent on successful navigation of regulatory processes and securing project financing. Key near-term catalysts include permitting milestones and feasibility study outcomes that could significantly de-risk the asset. The company's substantial cash position provides operational flexibility, though execution risk remains elevated until production decisions are finalized.

Sources

Company filingsMarket data

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