investorscraft@gmail.com

Intrinsic ValueUsha Resources Ltd. (USHA.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Usha Resources Ltd. operates as a junior mineral exploration company focused on acquiring and developing strategic battery and precious metal properties. The company's core revenue model is predicated on advancing exploration projects to create shareholder value through discovery and subsequent partnership or sale, rather than generating operational revenue. Usha's portfolio targets critical minerals, including nickel, copper, and cobalt, essential for the battery and electrification markets, alongside gold assets. Its key properties include the Jackpot Lake lithium brine project in Nevada, the Nicobat nickel-copper-cobalt project in Ontario, and the Lost Basin gold project in Arizona. This strategic focus positions the company within the high-growth clean energy and precious metals sectors. As a micro-cap explorer on the TSX Venture Exchange, Usha competes in a crowded field by focusing on early-stage, high-potential assets in proven mining jurisdictions. Its market position is that of a speculative venture, reliant on successful exploration results to attract capital and strategic interest for further development.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Usha Resources reported no revenue for the fiscal year. The company's operations resulted in a net loss of approximately CAD 3.43 million, reflecting the high costs associated with mineral exploration activities, including property investigations and administrative overhead. The negative operating cash flow of CAD 0.70 million and significant capital expenditures of CAD 1.09 million underscore the cash-intensive nature of its business model, which is entirely focused on funding exploration programs to advance its project portfolio.

Earnings Power And Capital Efficiency

Usha Resources currently exhibits no earnings power, with a diluted loss per share of CAD 0.065. Capital efficiency is measured by the deployment of funds into exploration assets rather than profitability. The company's primary challenge is allocating its limited capital effectively across multiple early-stage projects to maximize the potential for a significant discovery that would dramatically increase its valuation, a common high-risk, high-reward strategy in junior mining.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet, which is typical for a junior explorer, minimizing fixed financial obligations. Its financial health is characterized by a cash position of approximately CAD 0.53 million as of the fiscal year-end. This limited liquidity, relative to its annual cash burn, indicates a need for near-term financing to sustain ongoing exploration efforts and corporate operations, a standard cycle for companies at this development stage.

Growth Trends And Dividend Policy

Growth for Usha is contingent on exploration success and adding value to its project portfolio through technical work. There is no history of revenue growth, and the company does not pay a dividend, as all available capital is reinvested into exploration. Future growth trends will be dictated by drill results, resource definition, and the ability to form partnerships or secure acquisition offers for its assets.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.75 million, the market valuation reflects the high-risk, speculative nature of an early-stage exploration company. The low beta of 0.059 suggests the stock's price movement has minimal correlation to the broader market, typical for micro-cap resources stocks whose fortunes are tied to project-specific news flow rather than macroeconomic factors. The valuation implies modest expectations for near-term success.

Strategic Advantages And Outlook

Usha's strategic advantages include its focus on battery metals in stable jurisdictions like Nevada and Ontario, which are attractive to future partners. The outlook is entirely dependent on exploration outcomes. Success hinges on delineating a mineral resource at one of its key projects, which would be a transformative event. The primary challenge is securing sufficient funding to execute its exploration plans without excessive shareholder dilution in a competitive capital market.

Sources

Company Public Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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