investorscraft@gmail.com

Intrinsic ValueSama Resources Inc. (SME.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Sama Resources Inc. operates as a mineral exploration and development company focused on discovering and advancing nickel-copper-platinum group element (PGE) deposits in West Africa, specifically within the Ivory Coast. The company's core revenue model is predicated on the successful exploration of its portfolio of properties, with the ultimate goal of either advancing projects to production or securing strategic partnerships and joint ventures with major mining companies. Sama's primary asset is the Samapleu property, a significant land package covering 446 square kilometers that forms part of the larger Yacouba complex. This strategic positioning in a mineral-rich but underexplored region provides the company with first-mover advantages in a jurisdiction that is increasingly attracting mining investment. The company's exploration strategy targets magmatic sulfide deposits, which are crucial for supplying critical minerals essential for the global energy transition, particularly nickel for electric vehicle batteries. Sama's market position is that of an early-stage explorer, competing for capital and recognition within the junior mining sector. Its success is heavily dependent on technical exploration results, commodity price cycles, and its ability to demonstrate the economic potential of its assets to investors and potential partners.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Sama Resources generated no operating revenue during the period. The reported net income of CAD 12.3 million is not derived from core operations but is typically attributable to non-cash items such as the fair value adjustment of financial instruments or gains on the disposal of assets. The company's operational efficiency is reflected in its negative operating cash flow of CAD -1.4 million, which represents the cash consumed in advancing its exploration programs and covering administrative expenses, a standard profile for a company at this development stage.

Earnings Power And Capital Efficiency

Sama's earnings power is not yet established, as it lacks recurring revenue streams. The positive net income figure is misleading for assessing operational performance, as it is not indicative of sustainable profitability. Capital efficiency is currently measured by the effective deployment of raised funds into high-potential exploration work. The minimal capital expenditure of CAD -1,984 suggests a period focused more on evaluation and planning rather than significant field-based drilling or development activities.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet, with total debt reported as zero, which is a common and prudent financial strategy for junior explorers. Liquidity is provided by cash and equivalents of CAD 638,359. This cash position, relative to the cash burn rate indicated by the operating cash flow, highlights the company's need for future financing to fund ongoing exploration efforts and maintain corporate operations, a typical characteristic of pre-production mineral resource companies.

Growth Trends And Dividend Policy

Growth for Sama is solely driven by the technical success of its exploration programs, such as expanding known mineral resources or making new discoveries on its properties. There is no history of revenue or production growth to analyze. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration activities to create long-term value through asset advancement rather than immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CAD 12.1 million, the market's valuation of Sama reflects the high-risk, high-reward nature of mineral exploration. The valuation is not based on earnings or cash flow but is instead a speculative assessment of the potential economic value of its land portfolio. The low beta of 0.206 suggests the stock has historically exhibited low correlation to broader market movements, which is often the case with micro-cap exploration stocks whose fortunes are tied to specific project news.

Strategic Advantages And Outlook

Sama's primary strategic advantage lies in its early-mover position in a prospective yet underexplored West African geological belt. Its partnership potential with major miners provides a de-risking pathway. The outlook is entirely contingent on exploration results, commodity prices for nickel and copper, and the company's ability to secure funding. Success would be defined by a significant resource definition or a strategic transaction that validates the project's value and provides capital for advancement.

Sources

Company Public Filings (SEDAR)TSXV Market 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