investorscraft@gmail.com

Intrinsic ValueStelmine Canada Ltd. (STH.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2009 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stelmine Canada Ltd. operates as a junior mineral exploration company focused on discovering and developing gold properties within the prospective geological terrains of Quebec, Canada. The company's core revenue model is entirely dependent on successful exploration outcomes leading to future mineral resource development, joint ventures, or outright property sales. Stelmine maintains a portfolio of five primary projects in Quebec, with its flagship Courcy project covering 178 square kilometers in the Fermont region, positioning the company within the competitive Canadian junior mining sector. The company's strategic focus on the underexplored Opinaca metasedimentary basin extension represents a targeted approach to gold exploration in a jurisdiction known for mining-friendly regulations. As an early-stage explorer, Stelmine's market position is characterized by high-risk, high-reward potential, competing for investor capital against numerous other junior miners while navigating the capital-intensive, multi-year timeline from exploration to potential production.

Revenue Profitability And Efficiency

Stelmine generated no revenue during FY2023, consistent with its pre-production exploration stage. The company reported a net loss of CAD 797,023, reflecting the substantial costs associated with ongoing mineral exploration activities. Operating cash flow was negative CAD 812,719, demonstrating the cash-intensive nature of early-stage exploration without corresponding income streams. Capital expenditures of CAD 2,556,950 significantly exceeded operating cash outflows, indicating aggressive investment in property exploration and development.

Earnings Power And Capital Efficiency

The company currently lacks earnings power, with diluted EPS of -CAD 0.0089 reflecting its pre-revenue status. Capital efficiency metrics are challenging to assess given the exploratory nature of expenditures, where success is measured by geological discoveries rather than immediate financial returns. The substantial capital investment relative to market capitalization indicates high-risk exploration strategy focused on long-term asset value creation rather than short-term operational efficiency.

Balance Sheet And Financial Health

Stelmine maintains a relatively clean balance sheet with minimal debt of CAD 113,146 against cash and equivalents of CAD 488,870. The company's financial health is typical of junior explorers, characterized by limited liquidity and dependence on future equity financing to fund ongoing exploration programs. The current cash position provides limited runway for sustained exploration activities without additional capital raises.

Growth Trends And Dividend Policy

As an exploration-stage company, Stelmine's growth is measured through property advancement and resource definition rather than financial metrics. The company maintains a no-dividend policy, reinvesting all available capital into exploration activities. Growth trajectory depends entirely on successful exploration results and the ability to advance projects toward economic viability, with the potential for significant value inflection points through discovery announcements.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.53 million, Stelmine's valuation reflects investor expectations for exploration success rather than current financial performance. The beta of 1.409 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to commodity prices and exploration news. Valuation is primarily driven by the perceived potential of the company's land portfolio and management's exploration capabilities.

Strategic Advantages And Outlook

Stelmine's primary strategic advantage lies in its focused land position within Quebec's mining-friendly jurisdiction and experienced management team. The outlook remains highly speculative, dependent on exploration success and commodity price trends. Near-term catalysts include drilling results and resource definition, while long-term viability requires successful transition from explorer to developer. The company faces significant execution risk common to early-stage mineral exploration ventures.

Sources

Company Financial StatementsTSXV Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2010201120122013201420152016201720182019202020212022202320242025202620272028202920302031203220332034

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