investorscraft@gmail.com

Intrinsic ValueStuhini Exploration Ltd. (STU.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stuhini Exploration Ltd. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits in Canada. The company's core revenue model is entirely predicated on successful exploration leading to asset appreciation, joint venture partnerships, or eventual acquisition, as it currently generates no operating revenue. Its primary assets include the Ruby Creek Property in British Columbia and the Que Property in Yukon, both targeting gold, silver, and base metals, along with additional land holdings in Manitoba. Operating within the highly speculative junior mining sector, Stuhini's strategy involves early-stage property acquisition and systematic exploration to demonstrate resource potential. The company's market position is that of a micro-cap exploration play, competing for capital in a crowded field of similar ventures. Success depends on technical execution, funding access, and commodity price trends, with value creation measured through exploration milestones rather than financial performance.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Stuhini reported no revenue for the period, which is typical for its development stage. The company recorded a net loss of approximately CAD 1.41 million, reflecting the substantial costs associated with mineral exploration activities, property holding costs, and corporate overhead. The negative operating cash flow of CAD 597,351 demonstrates the cash-intensive nature of early-stage exploration, where capital is deployed into fieldwork and analysis without immediate monetization. This financial profile is consistent with companies focused solely on resource definition.

Earnings Power And Capital Efficiency

Stuhini's earnings power remains unrealized, with a diluted EPS of -CAD 0.0303, as the business model is entirely focused on long-term asset creation rather than near-term profitability. Capital efficiency is measured by the effective deployment of raised funds into exploration programs that enhance property value. The company invested CAD 347,845 in capital expenditures, primarily directed toward advancing its key properties. The absence of revenue generation means traditional return metrics are not applicable at this stage.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet, with total debt reported as zero, which reduces financial risk. Cash and equivalents stood at CAD 442,721, providing limited runway for ongoing exploration and administrative expenses. This modest cash position, relative to the annual cash burn rate, indicates a likely need for future financing to advance its projects. The financial health is characterized by minimal liabilities but constrained liquidity, typical of junior explorers reliant on equity markets for funding.

Growth Trends And Dividend Policy

Growth is measured through exploration progress, such as drill results and resource estimates, rather than financial metrics. The company does not pay a dividend, which is standard for exploration-stage firms that reinvest all available capital into project development. Future growth is contingent upon successful exploration outcomes and the ability to secure additional funding to advance its properties toward economic feasibility studies. Shareholder returns are solely dependent on capital appreciation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.79 million, the market's valuation reflects speculative potential based on the company's property portfolio and exploration prospects rather than current financial performance. The beta of 0.863 suggests the stock is slightly less volatile than the broader market, which may be influenced by its micro-cap status and trading liquidity. The valuation is entirely driven by investor sentiment regarding exploration success and commodity price outlooks for gold and base metals.

Strategic Advantages And Outlook

Stuhini's primary strategic advantage lies in its portfolio of exploration properties in established Canadian mining jurisdictions. The outlook is inherently tied to the success of its exploration programs, commodity price cycles, and its ability to finance ongoing work. Key risks include dilution from future equity raises, exploration failure, and challenging market conditions for junior mining finance. The company's success depends on converting exploration targets into defined resources that attract partnership or acquisition interest.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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