investorscraft@gmail.com

Intrinsic ValueStinger Resources Inc. (STNG.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Stinger Resources Inc. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits within British Columbia, Canada. The company's core revenue model is entirely predicated on the successful identification, acquisition, and advancement of mineral properties to create value for shareholders, typically through joint ventures, option agreements, or eventual sale to larger mining entities. Its portfolio consists of 100%-owned early-stage exploration projects, including the Dunwell Mine, Gold Hill, Ample Goldmax, Silverside, Glitter King, and D-1 McBride properties, all targeting gold and silver mineralization. Within the highly competitive junior mining sector, Stinger Resources is a micro-cap player, competing for capital and investor attention against numerous other exploration-stage companies. Its market position is that of a pure-play explorer with no current revenue, relying on equity financings to fund grassroots exploration programs aimed at proving the economic potential of its land package.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Stinger Resources reported no revenue for the period, which is typical for its development stage. The company recorded a net loss of approximately CAD 1.47 million, reflecting the high costs associated with mineral exploration activities, administrative overhead, and professional fees. Operating cash flow was significantly negative at CAD -1.11 million, indicating substantial cash consumption to sustain exploration programs and corporate operations without any incoming cash generation from operations.

Earnings Power And Capital Efficiency

Stinger Resources currently possesses no earnings power, as evidenced by its negative diluted EPS of CAD -0.03 and the absence of revenue. Capital efficiency is measured by the deployment of raised funds into exploration activities, with capital expenditures of CAD -28,213 representing a relatively modest investment in property evaluation. The company's primary focus is on creating long-term value through mineral discovery rather than achieving short-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with total debt of zero, which is a common characteristic of junior exploration companies that typically finance through equity. Cash and cash equivalents stood at CAD 599,650, providing limited runway for future exploration programs. This modest cash position, combined with consistent cash outflows, suggests the company will likely need to access capital markets in the near term to continue funding its operations and exploration initiatives.

Growth Trends And Dividend Policy

Growth for Stinger Resources is measured through advancement of its exploration projects rather than financial metrics. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration activities. Future growth prospects are entirely dependent on successful exploration results that could lead to property advancement, partnerships, or acquisition interest from larger mining companies.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.23 million, the market valuation reflects the high-risk, high-reward nature of junior exploration investing. The beta of 0.51 suggests lower volatility relative to the broader market, potentially indicating limited trading activity. Valuation is primarily driven by speculative expectations regarding the mineral potential of the company's property portfolio rather than conventional financial metrics.

Strategic Advantages And Outlook

Stinger's strategic advantage lies in its portfolio of 100%-owned properties in the mineral-rich mining jurisdiction of British Columbia. The outlook is inherently speculative, contingent upon successful exploration results that could demonstrate economic mineralization. The company faces significant challenges common to junior miners, including funding requirements, exploration risk, and commodity price volatility, with success dependent on converting exploration potential into tangible assets.

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