investorscraft@gmail.com

Intrinsic ValueTVI Pacific Inc. (TVI.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

TVI Pacific Inc. operates as a resource investment and development company with a strategic focus on the Asia Pacific region, particularly the Philippines. The company's core business model involves acquiring interests in mineral resource projects and advancing them through various development stages. Its portfolio includes the Canatuan gold/silver and copper/zinc project, the Balabag gold-silver project, and the Agata nickel laterite project, positioning it across multiple commodity segments. TVI Pacific maintains a diversified approach within the basic materials sector, balancing precious metals exposure with industrial metals like nickel and copper. The company's market position is that of a junior resource developer with international operations, leveraging its regional expertise in the Philippines where it holds multiple exploration properties. Additionally, TVI has expanded its technological footprint through involvement in plastics-to-diesel commercialization in Australia, creating an unconventional diversification angle within the traditional mining sector. This dual focus on mineral development and alternative energy technology represents a unique strategic positioning among junior resource companies.

Revenue Profitability And Efficiency

The company reported no revenue for the period, indicating its resource projects remain in development or pre-production phases. Despite the absence of operational revenue, TVI recorded net income of CAD 3.16 million, suggesting non-operating gains or accounting adjustments. Operating cash flow was negative CAD 2.43 million, reflecting the company's ongoing investment in project development and corporate operations without corresponding cash generation from core business activities.

Earnings Power And Capital Efficiency

TVI's earnings power currently derives from investment activities rather than operational mining, as evidenced by positive net income despite zero revenue. The diluted EPS of CAD 0.0043 reflects minimal earnings per share, consistent with a development-stage company. Capital expenditures were minimal at CAD 3,236, indicating limited current investment in property, plant, and equipment, which aligns with the company's project-stage status and investment-focused model.

Balance Sheet And Financial Health

The company maintains a modest cash position of CAD 184,310 against total debt of CAD 1.24 million, creating a constrained liquidity profile. This financial structure suggests reliance on external financing or asset monetization to fund ongoing operations and development activities. The balance sheet reflects the typical challenges of a junior resource company navigating the capital-intensive development phase without operational cash flows.

Growth Trends And Dividend Policy

As a development-stage company, TVI does not pay dividends, reinvesting any potential returns into project advancement. Growth prospects are tied to successful development and eventual production from its Philippine resource portfolio. The company's trajectory depends on technical milestones, commodity price movements, and its ability to secure development capital for moving projects toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 21.9 million, the market appears to ascribe modest value to TVI's project portfolio and development potential. The beta of 0.651 suggests lower volatility than the broader market, possibly reflecting the company's early-stage status and limited trading liquidity. Valuation primarily reflects speculative potential rather than current earnings power.

Strategic Advantages And Outlook

TVI's strategic advantage lies in its established project portfolio in the Philippines and diversified commodity exposure. The outlook depends on successful project advancement, commodity price support, and financing availability. The plastics-to-diesel technology represents a potential differentiator, though its commercial viability remains unproven. The company faces typical junior miner challenges including funding requirements and development execution risks.

Sources

Company filingsMarket 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