investorscraft@gmail.com

Intrinsic ValueSirios Resources Inc. (SOI.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

Sirios Resources Inc. operates as a junior mineral exploration company focused exclusively on gold and silver deposits within the mining-friendly jurisdiction of Quebec, Canada. The company's core business model centers on the systematic acquisition, exploration, and development of mineral properties, with the ultimate objective of proving sufficient mineral resources to attract partnership agreements or acquisition offers from major mining producers. Its flagship asset is the Cheechoo gold project, a significant land package comprising 225 claims over 118 square kilometers. Sirios functions as a pure-play exploration entity, meaning it does not engage in commercial production, and its primary value creation mechanism is through technical success that de-risks its projects and enhances their market valuation. This positions the company within the high-risk, high-reward segment of the basic materials sector, where success is measured by resource definition and strategic deal-making rather than operational revenue. Its market position is that of a micro-cap explorer, competing for capital and investor attention against numerous other junior mining companies, with its specific competitive advantage rooted in the prospective geology of its assets and its experienced management team.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Sirios generated no operating revenue during the fiscal period. The company reported a net loss of CAD 0.99 million, which is consistent with its stage of development, as significant expenditures are directed toward exploration activities. The negative operating cash flow of CAD 1.91 million, coupled with capital expenditures of CAD 2.09 million, reflects the capital-intensive nature of mineral exploration, where cash is primarily consumed by drilling programs, geological studies, and administrative overhead necessary to advance its projects.

Earnings Power And Capital Efficiency

Sirios's earnings power is currently negative, as evidenced by its diluted loss per share of CAD 0.0036. Capital efficiency is measured by the successful deployment of funds into exploration that increases the value of its mineral assets. The company's substantial investment in capital expenditures indicates an active work program focused on resource definition at its Cheechoo project, with the goal of creating long-term shareholder value through resource growth rather than short-term profitability.

Balance Sheet And Financial Health

The company maintains a clean balance sheet characterized by minimal debt of approximately CAD 99,000 and a cash position of CAD 1.91 million. This financial structure is typical for a junior explorer, prioritizing equity financing to fund operations and avoid restrictive debt covenants. The current cash balance provides limited runway for ongoing exploration, suggesting that future financing activities will be necessary to sustain its operational plans beyond the short term.

Growth Trends And Dividend Policy

Growth for Sirios is solely driven by the technical advancement and resource expansion of its mineral properties, particularly the Cheechoo project. The company does not pay a dividend, which is standard for entities at this developmental stage, as all available capital is reinvested into exploration efforts to achieve asset appreciation. Investor returns are contingent upon successful exploration results leading to a corporate transaction or a significant re-rating of the company's market valuation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 27.7 million, the market's valuation of Sirios reflects the high-risk, speculative nature of an exploration company with no near-term cash flow. The exceptionally low beta of 0.057 suggests the stock's price movement has very low correlation to the broader market, which is common for micro-cap resource stocks whose fortunes are tied to project-specific news flow rather than macroeconomic trends.

Strategic Advantages And Outlook

Sirios's primary strategic advantage lies in its ownership of a 100% interest in the Cheechoo gold project located in a proven mining district. The outlook for the company is directly tied to the results of its exploration programs. Success hinges on its ability to delineate a economically viable resource, secure additional funding through equity markets or partnerships, and navigate the volatile commodity cycle. The path to value realization is long-term and inherently uncertain.

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