investorscraft@gmail.com

Intrinsic ValueColoured Ties Capital Inc. (TIE.V)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coloured Ties Capital Inc. operates as a venture capital firm with a specialized focus on the junior capital markets, employing a flexible investment strategy across equity, debt, and convertible securities. The firm targets early-stage opportunities across various sectors, balancing objectives for both long-term capital appreciation and shorter-term trading gains. This dual approach allows the company to navigate volatile market conditions while seeking value in emerging companies. Beyond its financial investments, the company maintains a strategic position in the basic materials sector through its 100% ownership of mineral properties, specifically the Cadillac-Pontiac Lithium belt comprising 108 claims in Quebec, Canada. This asset provides exposure to the growing lithium market, complementing its venture capital activities. Operating from Vancouver, the firm leverages its expertise in junior market investments, positioning itself as a nimble capital provider in the Canadian small-cap ecosystem. The company's recent rebranding from GrowMax Resources Corp. in November 2021 reflects its evolved strategy toward a more diversified investment mandate while retaining exposure to strategic mineral assets.

Revenue Profitability And Efficiency

During the fiscal year ending September 2022, Coloured Ties Capital reported no revenue generation, reflecting its current stage as an investment vehicle focused on capital appreciation rather than operating income. The company recorded a net loss of CAD 522,000, resulting in a diluted earnings per share of CAD -0.0227. Operating cash flow was significantly negative at CAD -10.22 million, while capital expenditures remained minimal at CAD -90,000, indicating the company's primary cash outflows were directed toward investment activities rather than fixed asset development.

Earnings Power And Capital Efficiency

The company currently demonstrates no earnings power from operations, with its investment portfolio yet to generate substantive returns. Capital efficiency metrics are challenging to assess given the venture capital model, where returns typically materialize over extended horizons. The negative operating cash flow of CAD -10.22 million reflects substantial capital deployment during the period, while the minimal capital expenditures suggest most resources were allocated to financial investments rather than property development.

Balance Sheet And Financial Health

Coloured Ties maintains a clean balance sheet with CAD 4.26 million in cash and cash equivalents and no outstanding debt, providing financial flexibility for future investments. The company's market capitalization stood at approximately CAD 4.71 million as of the reporting period. With 23.04 million shares outstanding, the equity base supports the company's investment strategy without the burden of leverage, though the absence of revenue streams necessitates careful capital management.

Growth Trends And Dividend Policy

As an early-stage investment company, Coloured Ties does not pay dividends, reinvesting all capital into its investment portfolio and mineral property development. Growth trends are primarily driven by portfolio appreciation rather than organic expansion. The company's strategic shift from GrowMax Resources Corp. in late 2021 indicates a repositioning toward financial investments, though the lithium property retains potential for value creation amid growing demand for battery metals.

Valuation And Market Expectations

The market capitalization of approximately CAD 4.71 million reflects investor expectations for future portfolio returns rather than current earnings. The negative beta of -0.176 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its niche focus on junior capital markets. Valuation metrics based on earnings or revenue are not applicable given the company's current development stage.

Strategic Advantages And Outlook

Coloured Ties' primary advantages include its debt-free balance sheet, specialized focus on junior market opportunities, and strategic lithium asset exposure. The outlook depends heavily on successful investment realization and potential development of its mineral properties. The company's ability to identify undervalued opportunities in volatile markets will be critical, while its lithium claims provide optionality on the energy transition theme, though development timelines remain uncertain.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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