investorscraft@gmail.com

Intrinsic ValueScottie Resources Corp. (SCOT.V)

Previous Close$1.94
Intrinsic Value
Upside potential
Previous Close
$1.94

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

Scottie Resources Corp. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in British Columbia's Golden Triangle region. The company's core revenue model centers on advancing its portfolio of exploration properties through systematic drilling and geological work to create shareholder value via mineral resource definition and potential future development or acquisition. Scottie maintains a strategic position in the high-potential Stewart Mining Camp, where it holds a significant land package including its flagship Scottie Gold Mine property. The company's exploration strategy targets high-grade gold and silver mineralization within proven geological settings, leveraging regional expertise to identify undervalued assets. As an exploration-stage entity, Scottie competes in the highly speculative junior mining sector, where success depends on technical execution, capital markets access, and discovery success. The company's market positioning relies on its technical team's ability to systematically explore its diverse property portfolio while managing the inherent risks of mineral exploration through disciplined capital allocation and strategic partnerships.

Revenue Profitability And Efficiency

As an exploration-stage company, Scottie Resources generates no operating revenue and reported a net loss of CAD 3.89 million for the period. The company's financial performance reflects the typical pre-revenue phase of mineral exploration, where capital is allocated entirely to advancing exploration programs rather than generating immediate returns. Operating cash flow was negative CAD 7.28 million, consistent with intensive exploration activities, while capital expenditures remained minimal at CAD 10,600, indicating focus on exploration drilling over infrastructure development.

Earnings Power And Capital Efficiency

Scottie Resources currently demonstrates no earnings power as it remains in the capital-intensive exploration phase. The company's capital efficiency is measured by its ability to advance exploration targets and increase property value through successful drilling results rather than traditional financial returns. With negative earnings per share and significant cash burn from exploration programs, the company's value creation potential depends entirely on successful mineral discovery and subsequent resource definition.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with CAD 9.3 million in cash and equivalents and no debt, providing adequate liquidity for near-term exploration programs. This debt-free position reduces financial risk while allowing flexibility in funding decisions. The equity-heavy capital structure is typical for junior explorers, though continued exploration success will require additional capital raises to fund advanced-stage work programs beyond current cash reserves.

Growth Trends And Dividend Policy

Scottie's growth trajectory is entirely dependent on exploration success and resource expansion across its property portfolio. The company follows standard junior mining practice of reinvesting all capital into exploration rather than paying dividends, with no dividend history or near-term expectations. Growth metrics focus on drilling meterage, assay results, and resource definition rather than financial expansion, with value accretion occurring through successful technical milestones.

Valuation And Market Expectations

With a market capitalization of approximately CAD 92.4 million, the market valuation reflects speculative expectations for exploration success rather than current financial metrics. The beta of 0.806 suggests moderate volatility relative to the broader market, though junior mining stocks typically carry higher risk profiles. Valuation multiples are not applicable given the pre-revenue status, with market price driven by exploration news flow and commodity price sentiment.

Strategic Advantages And Outlook

Scottie's strategic advantages include its strategic land position in a proven mining district and experienced technical team. The outlook remains highly speculative, dependent on drilling results, commodity prices, and financing availability. Success requires consistent exploration progress toward defining an economic mineral resource that could attract development capital or acquisition interest from larger mining companies seeking growth opportunities in established mining jurisdictions.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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