investorscraft@gmail.com

Intrinsic ValueVior Inc. (VIO.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Vior Inc. operates as a junior mining exploration company focused on acquiring, exploring, and developing mineral properties across North America, with a primary emphasis on gold, titanium dioxide, and silver deposits. The company's core revenue model is not based on production but rather on advancing exploration projects to create value through strategic partnerships, joint ventures, or eventual asset sales. Its flagship Belleterre Gold Project in Quebec's prolific Abitibi-Témiscamingue region encompasses 551 claims spanning approximately 30,258 hectares, positioning the company within a well-established mining jurisdiction. Vior competes in the highly speculative junior mining sector, where success depends on technical exploration results, funding availability, and commodity price cycles. The company's market position is typical of early-stage explorers, relying on geological expertise and strategic land acquisitions to build project pipeline value. This sector context requires continuous capital raising to fund exploration programs while navigating the high-risk, high-reward nature of mineral discovery. Vior's activities are concentrated in Quebec, a mining-friendly jurisdiction known for its rich mineral endowment and supportive regulatory framework, which provides a competitive advantage for exploration companies. The company's long-term strategy involves methodically advancing its projects up the value chain through targeted drilling and resource definition, aiming to attract larger mining partners for further development.

Revenue Profitability And Efficiency

Vior generated minimal revenue of $83,680 CAD during the period, consistent with its pre-production exploration stage. The company reported a net loss of $565,939 CAD, reflecting significant exploration expenditures ahead of revenue generation. Operating cash flow was positive at $152,315 CAD, while capital expenditures of $2,546,421 CAD demonstrate substantial investment in exploration activities and property development.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.0043 reflects the early-stage nature of its operations, where earnings power remains unrealized pending successful exploration outcomes. Capital efficiency metrics are challenging to assess given the exploratory phase, with substantial investments directed toward long-term asset development rather than immediate returns. The business model prioritizes resource growth over current profitability, typical of junior mining companies.

Balance Sheet And Financial Health

Vior maintains a strong liquidity position with cash and equivalents of $16,407,352 CAD, providing runway for ongoing exploration programs. Total debt is minimal at $106,125 CAD, resulting in a robust net cash position. The balance sheet structure is characteristic of exploration-stage companies, with assets dominated by cash and mineral properties rather than productive operating assets.

Growth Trends And Dividend Policy

As an exploration company, Vior's growth is measured through project advancement rather than financial metrics, with the Belleterre project representing its primary growth vehicle. The company maintains a no-dividend policy, reinvesting all available capital into exploration activities. Future growth depends entirely on successful resource definition and the ability to advance projects toward economic viability.

Valuation And Market Expectations

With a market capitalization of approximately $54 million CAD, the market appears to be assigning value to Vior's exploration potential rather than current financial performance. The negative beta of -0.119 suggests low correlation with broader market movements, typical of speculative mining stocks. Valuation reflects investor expectations for successful exploration outcomes and potential future resource discoveries.

Strategic Advantages And Outlook

Vior's strategic advantages include its positioning in mining-friendly Quebec and its focused project portfolio in proven geological terrains. The outlook remains contingent on exploration success, commodity price trends, and the company's ability to secure additional funding as needed. Near-term catalysts include exploration results from the Belleterre project and potential partnership announcements that could validate the company's technical approach.

Sources

Company filingsTSXV disclosures

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