investorscraft@gmail.com

Intrinsic ValueSurge Copper Corp. (SURG.V)

Previous Close$0.56
Intrinsic Value
Upside potential
Previous Close
$0.56

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

Surge Copper Corp. operates as a mineral exploration company focused on the acquisition and development of copper-dominant properties in British Columbia, Canada. The company's core revenue model is entirely exploration-driven, with no current production income, relying instead on equity financing to fund advancement of its mineral assets. Its primary assets include the 100%-owned Ootsa Property, covering 87,574 hectares with significant copper-gold-silver-molybdenum mineralization, and the Berg Property, positioning the company within the critical minerals sector essential for electrification and green energy transitions. Surge Copper maintains a strategic position as a junior explorer in a mining-friendly jurisdiction with established infrastructure, targeting large-scale, bulk-tonnage deposits that could attract major mining partners or acquisition interest. The company's market position reflects the high-risk, high-reward profile typical of exploration-stage ventures, where value creation depends on successful resource definition and metallurgical outcomes rather than current cash flow. This focus on copper aligns with strong long-term demand fundamentals driven by global decarbonization trends, though the company remains several years from potential production decisions.

Revenue Profitability And Efficiency

As an exploration-stage company, Surge Copper generated no revenue during the fiscal year, reflecting its pre-production status. The company reported a net loss of CAD 1.73 million, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was negative CAD 1.93 million, primarily funding exploration programs and corporate overhead, while capital expenditures remained minimal at CAD 17,283, indicating a focus on exploration rather than development-stage investments.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted EPS of -CAD 0.0086 reflecting the exploratory phase of operations. Capital efficiency metrics are not yet meaningful given the absence of revenue generation. Current operations are funded through equity financing rather than operating cash flow, with capital allocation focused entirely on advancing mineral properties through geological work and drilling programs to increase resource confidence.

Balance Sheet And Financial Health

Surge Copper maintains a clean balance sheet with minimal debt of CAD 51,634 and cash reserves of CAD 1.88 million. The company's financial health is typical of junior explorers, with sufficient liquidity to fund near-term exploration programs but likely requiring additional financing to advance projects to development stages. The low debt level provides flexibility, though the absence of revenue necessitates periodic capital market access.

Growth Trends And Dividend Policy

Growth is measured through resource expansion and technical advancement rather than financial metrics. The company focuses on increasing the scale and quality of its mineral resources through systematic exploration. No dividend payments are made, consistent with the reinvestment requirements of exploration-stage companies, with all capital directed toward property advancement and value creation through discovery.

Valuation And Market Expectations

With a market capitalization of approximately CAD 76.7 million, valuation reflects speculative interest in the company's mineral potential rather than current financial performance. The beta of 0.55 suggests moderate volatility relative to the market, though exploration stocks typically carry higher risk. Market expectations are tied to exploration success and commodity price outlooks, particularly copper's role in energy transition.

Strategic Advantages And Outlook

The company's strategic advantages include its large land package in a mining-friendly jurisdiction and exposure to copper's compelling long-term fundamentals. The outlook depends on successful exploration results, commodity price trends, and ability to secure development partnerships. Near-term focus will remain on resource definition and technical studies to advance projects toward economic assessment stages.

Sources

Company DescriptionFinancial Metrics

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