investorscraft@gmail.com

Intrinsic ValueViscount Mining Corp. (VML.V)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

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

Viscount Mining Corp. operates as a mineral exploration company focused on acquiring and evaluating precious and base metal properties in the United States. The company's core strategy involves identifying undervalued mineral assets and advancing them through early-stage exploration to create shareholder value. Its primary revenue model is capital appreciation through strategic property advancement rather than operational mining, positioning it as a pure-play exploration entity in the junior mining sector. Viscount's flagship asset is the 100% owned Silver Cliff project in Colorado, comprising 96 lode claims across approximately 2,297 acres, which represents the company's principal value driver and exploration focus. The company maintains a specialized niche within the precious metals exploration landscape, concentrating on geological prospects with significant mineralization potential in established mining jurisdictions. This focused approach allows Viscount to leverage technical expertise while managing capital requirements typical of pre-revenue exploration companies. Its market position reflects that of an early-stage venture with substantial upside potential contingent on successful exploration outcomes and commodity price movements.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Viscount Mining reported no operating revenue for the period, consistent with its development-stage business model. The company recorded a net loss of CAD 1.11 million, reflecting ongoing exploration expenditures and corporate administrative costs. Operating cash flow was negative CAD 1.17 million, indicating sustained investment in property evaluation activities with minimal capital expenditures of CAD 325, demonstrating capital discipline in its exploration approach.

Earnings Power And Capital Efficiency

Viscount's earnings power remains unrealized, with negative EPS of CAD -0.0123 reflecting the company's pre-production status. The absence of revenue generation necessitates careful capital management to fund exploration programs while maintaining corporate operations. The company's capital efficiency is measured through successful advancement of mineral properties rather than traditional profitability metrics, with value creation dependent on exploration success and strategic property development.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 2.18 million, providing near-term funding for exploration activities. This conservative financial structure is typical of junior mining companies, minimizing financial risk while preserving operational flexibility. The cash position relative to annual cash burn indicates approximately two years of operational runway, subject to exploration program intensity and corporate expenditure levels.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success and property valuation increases, with no current dividend distributions reflecting the company's capital reinvestment requirements. Shareholder returns are contingent on successful property development, potential joint ventures, or strategic acquisitions. The outstanding share count of 90.8 million shares provides the equity base for future financing needs as exploration programs advance toward resource definition.

Valuation And Market Expectations

The market capitalization of CAD 98.1 million reflects investor expectations regarding the Silver Cliff project's potential and management's ability to advance exploration targets. The negative beta of -0.346 suggests low correlation with broader market movements, characteristic of speculative exploration stocks whose valuation is driven by project-specific developments rather than macroeconomic factors. This valuation implies significant embedded optionality on exploration success.

Strategic Advantages And Outlook

Viscount's strategic advantage lies in its focused property portfolio and exploration expertise within established mining jurisdictions. The outlook remains highly dependent on exploration results from the Silver Cliff project and the company's ability to secure additional funding or partnerships to advance its assets. Success will require demonstrating technical progress toward resource definition while navigating the inherent risks of mineral exploration in evolving commodity markets.

Sources

Company DescriptionFinancial Metrics

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