investorscraft@gmail.com

Intrinsic ValueNorthern Superior Resources Inc. (SUP.V)

Previous Close$2.59
Intrinsic Value
Upside potential
Previous Close
$2.59

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

Northern Superior Resources Inc. operates as a junior mineral exploration company focused on discovering and developing gold properties in the prolific mining jurisdictions of Ontario and Québec, Canada. The company's core revenue model is centered on advancing its portfolio of early-stage exploration projects through methodical geological work, with the ultimate objective of delineating economically viable mineral resources that can be monetized through strategic partnerships, joint ventures, or eventual development. Its flagship Ti-pa-haa-kaa-ning gold property in northwestern Ontario represents a significant land package, while the Croteau Est and Lac Surprise properties in Québec add geographic diversification. Operating within the highly competitive precious metals exploration sector, the company targets underexplored regions with favorable geology, aiming to create shareholder value through discovery. Its market position is that of a typical micro-cap exploration company, reliant on equity markets to fund high-risk, high-reward exploration programs designed to make new gold discoveries in established Canadian mining camps.

Revenue Profitability And Efficiency

As an exploration-stage company, Northern Superior has not yet generated any revenue from operations, which is typical for a junior miner focused solely on property evaluation. The company reported a net loss of approximately CAD 9.9 million for the period, reflecting the substantial costs associated with active exploration programs, administrative overhead, and professional fees. With no operating cash flow and significant expenditures directed toward advancing its mineral properties, the company's financial performance is measured by its ability to efficiently deploy capital toward discovery-driven activities rather than traditional profitability metrics.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, as indicated by its diluted loss per share of CAD 0.0618 and negative operating cash flow of CAD 4.6 million. Capital efficiency is assessed by the effectiveness of exploration spending in adding value to its project portfolio through technical milestones like drill results and resource definition. The absence of capital expenditures in the period suggests a focus on generative exploration and early-stage work rather than major infrastructure development.

Balance Sheet And Financial Health

Northern Superior maintains a debt-free balance sheet, which is a significant advantage for a junior explorer, eliminating interest expense and repayment risk. The company held a cash position of approximately CAD 10.8 million at period-end, providing essential liquidity to fund near-term exploration activities and corporate operations. This cash balance, relative to its annual cash burn rate, represents the primary measure of its financial runway before requiring additional equity financing.

Growth Trends And Dividend Policy

Growth for an exploration company is non-linear and is driven by successful drill results and project advancement. The company's value accretion is contingent on technical success across its portfolio of properties. Consistent with its early-stage status and need to reinvest all capital into exploration, Northern Superior does not pay a dividend, as retaining funds is critical for funding the high-cost activities required to advance its projects toward feasibility.

Valuation And Market Expectations

The company's market capitalization of approximately CAD 292 million reflects investor expectations for future discovery success rather than current financial metrics. The high beta of 3.043 indicates significant volatility and sensitivity to gold price movements and exploration news flow. Valuation is primarily based on the perceived potential of its land package and the market's assessment of geological prospectivity, with a premium often assigned to companies operating in Tier-1 jurisdictions like Ontario and Québec.

Strategic Advantages And Outlook

Northern Superior's strategic advantages include its 100% ownership of key properties in mining-friendly Canadian jurisdictions, providing operational control and leverage to exploration success. The outlook is inherently tied to the results of its exploration programs and the gold price environment. Future value creation will depend on its ability to systematically test its targets, demonstrate economic mineralization, and potentially attract partnership interest from larger mining companies to fund further advancement.

Sources

Company Financial StatementsPublic 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