investorscraft@gmail.com

Intrinsic ValueRiverside Resources Inc. (RRI.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Riverside Resources Inc. operates as a prospect generator in the mineral exploration sector, focusing on precious and base metals discovery across North America. The company's core strategy involves acquiring early-stage mineral properties, conducting initial exploration to demonstrate potential, and then forming joint ventures or option agreements with partner companies who fund further advanced exploration and development. This model effectively transfers technical risk and capital requirements while allowing Riverside to retain equity stakes and receive milestone payments, creating a capital-efficient pathway to value creation without significant dilution. Riverside maintains a diversified portfolio targeting gold, silver, and copper deposits across established mining jurisdictions in Canada and Mexico, including projects in Ontario's Kenora district and Sonora, Mexico. The company leverages its geological expertise to identify undervalued properties with discovery potential, positioning itself as a specialized exploration incubator within the junior mining sector. This approach differentiates Riverside from traditional exploration companies that typically bear full funding burdens, instead creating a sustainable business model focused on generative exploration and strategic partnerships.

Revenue Profitability And Efficiency

As an exploration-stage company, Riverside Resources reported no revenue for the period, consistent with its business model of property generation rather than production. The company recorded a net loss of CAD 1.60 million, reflecting ongoing exploration expenditures and administrative costs required to advance its project portfolio. Operating cash flow was negative CAD 555,528, while capital expenditures of CAD 1.99 million demonstrate continued investment in property evaluation and exploration activities essential for creating future value through partnership opportunities.

Earnings Power And Capital Efficiency

Riverside's current earnings power is constrained by its pre-revenue stage, with diluted EPS of CAD -0.0214 reflecting the inherent costs of mineral exploration. The company's capital efficiency is demonstrated through its prospect generator model, which aims to minimize shareholder dilution by securing third-party funding for advanced exploration. Negative operating cash flow is typical for exploration companies, with capital allocation focused on generating quality exploration targets that can attract joint venture partners to fund subsequent development stages.

Balance Sheet And Financial Health

The company maintains a strong balance sheet with CAD 5.50 million in cash and equivalents, providing adequate liquidity for near-term exploration activities and corporate operations. Notably, Riverside carries no debt, which is advantageous for a junior explorer facing the inherent volatility of mineral exploration. With 74.68 million shares outstanding, the company's financial position supports continued property evaluation while minimizing near-term dilution risk, though additional financing may be required to advance projects independently.

Growth Trends And Dividend Policy

Growth is primarily driven through property acquisitions, exploration success, and strategic partnerships rather than organic revenue expansion. The company does not pay dividends, consistent with its exploration focus where capital is reinvested into property generation and evaluation. Future growth prospects depend on successful exploration results that can attract partnership interest or lead to property dispositions, with value creation measured through project advancement rather than traditional financial metrics.

Valuation And Market Expectations

With a market capitalization of approximately CAD 16.45 million, the market appears to ascribe modest value to Riverside's project portfolio and prospect generator capabilities. The beta of 1.256 indicates higher volatility than the broader market, typical for junior exploration stocks sensitive to metal prices and exploration results. Valuation reflects investor expectations for successful property monetization through partnerships or discoveries rather than near-term earnings generation.

Strategic Advantages And Outlook

Riverside's primary advantage lies in its capital-efficient prospect generator model and experienced geological team focused on North American jurisdictions. The outlook remains contingent on exploration success and ability to secure quality partnerships amid fluctuating commodity markets. Successful execution of the company's strategy could lead to value realization through option payments, equity stakes in advancing projects, or outright property sales, though these outcomes remain uncertain given the high-risk nature of mineral exploration.

Sources

Company financial statementsTSXV filingsCorporate description

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