investorscraft@gmail.com

Intrinsic ValueRockhaven Resources Ltd. (RK.V)

Previous Close$0.20
Intrinsic Value
Upside potential
Previous Close
$0.20

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

Rockhaven Resources Ltd. operates as a mineral exploration company focused on the discovery and development of precious and base metal deposits within Canada's Yukon Territory. The company's core strategy centers on the systematic exploration of its flagship Klaza gold-silver property, a substantial land package covering 287 square kilometers in the prolific Whitehorse mining district. As an exploration-stage entity, Rockhaven does not generate revenue from mining operations; instead, its business model is entirely project-driven, relying on equity financing to fund geological surveys, drilling programs, and technical studies aimed at defining a mineral resource. The company's market position is that of a junior explorer within the highly speculative precious metals sector, where value is primarily derived from the technical potential of its assets and its ability to advance them up the development curve. Success is contingent on demonstrating economic mineralization through methodical exploration, which in turn attracts strategic partnerships or acquisition interest from larger mining companies. Rockhaven's focused, single-asset approach on a significant land position in a recognized mining jurisdiction represents a high-risk, high-reward strategy typical of junior explorers, with its entire valuation tied to the ultimate prospectivity of the Klaza property.

Revenue Profitability And Efficiency

As an exploration-stage company, Rockhaven Resources reports no revenue, reflecting its pre-production status focused solely on mineral property evaluation. The company recorded a net loss of CAD 218,000 for the period, consistent with its operational phase where expenditures on exploration activities exceed any income. Operating cash flow was negative CAD 282,461, indicating the company is consuming capital to fund its exploration programs and administrative overhead without any cash generation from operations.

Earnings Power And Capital Efficiency

Rockhaven's earnings power remains unrealized, with a diluted EPS of -CAD 0.0008, as the company is entirely focused on capital-intensive exploration work. Capital expenditures were minimal at CAD -1,446, suggesting limited active field work during the period. The company's capital efficiency is currently measured by its ability to deploy funds toward advancing its technical understanding of the Klaza property rather than generating returns.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 761,100, providing limited runway for future exploration activities. With no long-term debt obligations, Rockhaven's financial risk is primarily related to its ability to secure additional equity financing to continue operations. The balance sheet reflects a typical early-stage exploration profile with minimal liabilities but constrained liquidity.

Growth Trends And Dividend Policy

Growth for Rockhaven is measured through technical milestones at its Klaza property rather than financial metrics. The company does not pay a dividend, which is standard for exploration-stage firms that reinvest all available capital into property advancement. Future growth is entirely dependent on successful exploration results that could potentially lead to resource definition and project development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 22 million, the market is valuing Rockhaven based on the perceived potential of its Klaza asset rather than current financial performance. The low beta of 0.412 suggests the stock may trade with lower volatility than the broader market, potentially reflecting its niche status and limited trading liquidity. Valuation is speculative and tied entirely to exploration outcomes.

Strategic Advantages And Outlook

Rockhaven's primary strategic advantage is its 100% ownership of the sizable Klaza property in a stable mining jurisdiction. The outlook is entirely dependent on exploration success and the company's ability to fund further work. The path forward likely involves continued technical work to enhance the property's value, potentially leading to partnership opportunities or strategic alternatives if promising results are achieved.

Sources

Company DescriptionFinancial 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