investorscraft@gmail.com

Intrinsic ValueTimberline Resources Corporation (TBR.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Timberline Resources Corporation operates as a junior mineral exploration company focused on discovering and developing precious metal deposits, primarily gold and silver, within the mining-friendly jurisdiction of Nevada, USA. The company's core revenue model is entirely predicated on the successful advancement of its exploration properties through technical evaluation, drilling programs, and strategic partnerships, with the ultimate goal of proving up economically viable mineral resources that can be monetized through asset sales, joint ventures, or future development. Its flagship asset is the Eureka project, a large, district-scale land package in the historic Eureka mining district, complemented by the Paiute project in the Battle Mountain trend. Operating in the highly competitive and capital-intensive gold exploration sector, Timberline's position is that of an early-stage explorer. Its strategy involves acquiring prospective land, conducting initial exploration to demonstrate potential, and seeking larger partners to fund advanced work, a common path for junior miners aiming to create shareholder value through discovery without the capital requirements of mining operations.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Timberline reported no revenue for FY 2023, which is typical for firms at this development stage. The company's operations resulted in a net loss of CAD 2.18 million, reflecting expenditures on exploration activities and corporate overhead. The negative operating cash flow of CAD 2.63 million underscores the cash-intensive nature of mineral exploration, where capital is deployed to acquire data and advance projects without immediate income generation.

Earnings Power And Capital Efficiency

Timberline's earnings power is currently negative, as evidenced by its diluted EPS of CAD -0.0133, with all capital being allocated to exploration to increase the value of its mineral properties. Capital expenditures were a modest CAD 0.16 million, indicating a focused, low-overhead approach to exploration. The company's primary measure of capital efficiency at this stage is the strategic deployment of limited funds to maximize the technical advancement and perceived value of its project portfolio.

Balance Sheet And Financial Health

The company maintains a simple balance sheet characterized by a cash position of CAD 98,224 and no debt, providing a clean capital structure. However, the modest cash balance relative to its annual cash burn rate indicates a need for future financing to sustain exploration programs. The absence of debt minimizes financial risk but places reliance on equity markets or strategic partnerships to fund ongoing operations.

Growth Trends And Dividend Policy

Growth for Timberline is measured by technical milestones, such as drill results and resource estimates, rather than financial metrics. The company does not pay a dividend, which is consistent with its focus on reinvesting all available capital into exploration activities to drive long-term asset appreciation. Future growth is contingent upon successful exploration outcomes and the ability to secure funding for progressively more advanced work programs.

Valuation And Market Expectations

With a market capitalization of approximately CAD 24.7 million, the market's valuation reflects speculative expectations for the potential of the company's Nevada-based exploration portfolio, particularly the Eureka project. The beta of 0.379 suggests the stock has been less volatile than the broader market, which may be attributed to its small size and trading liquidity on the TSX Venture Exchange. The valuation is inherently tied to perceived geological potential and exploration success.

Strategic Advantages And Outlook

Timberline's strategic advantage lies in its focus on Nevada, a top-tier mining jurisdiction with established infrastructure and a clear regulatory framework. The outlook is entirely dependent on exploration results and the company's ability to fund its programs. Key near-term catalysts would include positive drill results, new resource estimates, or the announcement of a strategic partnership to advance its projects, which would be necessary to validate its exploration thesis and create shareholder value.

Sources

Public company filingsTSX Venture Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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