investorscraft@gmail.com

Intrinsic ValueTill Capital Corporation (TIL.V)

Previous Close$2.50
Intrinsic Value
Upside potential
Previous Close
$2.50

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

Till Capital Corporation operates with a dual focus on mineral exploration and reinsurance activities, creating an unconventional hybrid business structure. The company actively explores for silver, gold, copper, and vanadium deposits while maintaining strategic mineral royalty interests and property option agreements. Its exploration portfolio includes the Copper King property and an option interest in the Carlin Vanadium property located in Nevada, representing its primary mineral assets. Within the financial services sector, specifically reinsurance, the company maintains operations that diverge from traditional mineral exploration firms. This unique positioning creates a diversified but complex operational framework that spans natural resource development and insurance risk management. The company's market presence remains niche, operating on the TSX Venture Exchange with a modest market capitalization, reflecting its early-stage development status in both business segments. This bifurcated approach presents both diversification benefits and strategic challenges in maintaining focus across fundamentally different industries with distinct capital requirements and operational cycles.

Revenue Profitability And Efficiency

The company reported negative revenue of CAD 315,612 for the period, indicating operational challenges in generating sustainable income streams. Net losses amounted to CAD 2.1 million, reflecting the capital-intensive nature of exploration activities without corresponding revenue generation. Operating cash flow was negative CAD 1.1 million, while capital expenditures of CAD 660,380 demonstrate continued investment in mineral property development despite current unprofitability.

Earnings Power And Capital Efficiency

Diluted earnings per share of CAD -0.66 underscores the company's current inability to generate positive returns for shareholders. The negative revenue figure suggests the business model has not yet reached commercial viability, with exploration costs exceeding any mineral royalty or insurance-related income. Capital efficiency remains challenged as expenditures continue to outpace operational cash generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CAD 5.2 million in cash and equivalents, providing runway for continued operations. Notably, the balance sheet carries no debt, reducing financial risk during this development phase. This conservative financial structure supports ongoing exploration activities without the burden of interest expenses or debt covenants.

Growth Trends And Dividend Policy

Current operations reflect a pre-revenue development stage with negative growth metrics across key financial indicators. The reported dividend per share of CAD 1.49 appears anomalous given the company's loss position and may represent a historical or special distribution rather than sustainable policy. Future growth depends on successful mineral discoveries or royalty monetization to transition toward profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8 million, valuation appears to reflect speculative potential rather than current financial performance. The negative beta of -0.95 suggests unusual price behavior relative to broader markets, potentially indicating limited trading liquidity or unique investor expectations regarding the company's hybrid business model and exploration prospects.

Strategic Advantages And Outlook

The company's primary advantages include its debt-free balance sheet and cash reserves supporting continued exploration. The hybrid reinsurance-mineral exploration model provides diversification but requires careful capital allocation. The outlook remains speculative, dependent on successful mineral property development or strategic monetization of assets to create shareholder value from current negative operational metrics.

Sources

Company filingsTSX Venture Exchange

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