investorscraft@gmail.com

Intrinsic ValueRokmaster Resources Corp. (RKR.V)

Previous Close$0.06
Intrinsic Value
Upside potential
Previous Close
$0.06

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

Rokmaster Resources Corp. operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits across the Americas. The company's core revenue model is entirely predicated on creating shareholder value through strategic property acquisition, systematic exploration, and advancing projects toward economic viability, with the ultimate goal of joint venture partnerships or outright sale to major mining companies. Rokmaster's portfolio targets zinc, lead, silver, copper, and gold mineralization, with key assets including the 100%-owned Duncan Lake property and the optioned Revel Ridge Project in British Columbia. Operating in the highly speculative and capital-intensive junior mining sector, the company competes for investor capital and strategic attention by focusing on prospective geological terrains. Its market position is that of an early-stage explorer, requiring continuous financing to fund exploration programs without generating operating revenue, typical of companies at this development phase in the basic materials industry.

Revenue Profitability And Efficiency

As an exploration-stage company, Rokmaster generates no revenue from operations, which is standard for firms focused solely on mineral property acquisition and exploration. The company reported a net loss of approximately CAD 0.95 million for the period, reflecting expenditures on exploration activities and corporate administration. With no capital expenditures recorded and minimal operating cash outflow of CAD 583, the company appears to be in a careful capital preservation mode, allocating its limited resources primarily toward maintaining its property portfolio and corporate structure rather than aggressive field programs.

Earnings Power And Capital Efficiency

Rokmaster's earnings power remains unrealized, as the company has not advanced any projects to production. The diluted earnings per share of -CAD 0.0058 underscores the pre-revenue nature of the business. Capital efficiency is challenging to assess without revenue generation, though the company maintains a lean operational structure with minimal cash burn from operations. The primary measure of capital efficiency at this stage is the strategic allocation of funds toward exploration activities that potentially increase property value.

Balance Sheet And Financial Health

The company's balance sheet reflects the financial profile of an early-stage explorer, with a minimal cash position of CAD 6,821 and no debt obligations. This extremely limited liquidity position indicates an imminent need for additional financing to continue operations and fund exploration commitments. The absence of debt provides financial flexibility but does not mitigate the fundamental requirement for equity financing to sustain the business model and advance its mineral properties.

Growth Trends And Dividend Policy

Growth for Rokmaster is measured through exploration milestones and property value accretion rather than financial metrics. The company does not pay dividends, consistent with its development stage where all available capital is reinvested into exploration activities. Future growth is contingent upon successful exploration results, property advancement, and the ability to secure financing in volatile markets for junior mining companies. The trend reflects the high-risk, high-reward nature of mineral exploration investing.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.4 million, the market valuation primarily reflects speculative interest in the company's mineral property portfolio rather than current financial performance. The high beta of 2.213 indicates significant volatility and sensitivity to broader market movements and commodity price fluctuations. Market expectations are centered on exploration success and the potential for discovery, with investors accepting the high risk inherent in pre-revenue mineral exploration companies.

Strategic Advantages And Outlook

Rokmaster's strategic advantage lies in its portfolio of exploration properties in established mining jurisdictions like British Columbia. The outlook is entirely dependent on exploration success, ability to secure financing, and overall market conditions for junior mining companies. The company faces significant challenges common to the sector, including capital availability, exploration risk, and commodity price volatility. Success would require demonstrating technical progress on key properties to attract partnership or acquisition interest from larger mining entities.

Sources

Company disclosure filingsTSXV 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