investorscraft@gmail.com

Intrinsic ValueVanadiumcorp Resource Inc. (VRB.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

Vanadiumcorp Resource Inc. operates as a junior exploration company focused on developing mineral properties containing vanadium, titanium, and iron in Quebec, Canada. The company's strategy extends beyond traditional mineral extraction to include technological innovation through its German subsidiary, which is advancing vanadium redox flow battery (VRFB) technology. This dual approach positions Vanadiumcorp at the intersection of the critical minerals mining sector and the growing energy storage market, leveraging vanadium's essential role in grid-scale batteries. The company's primary assets are the Lac Dore and Iron-T properties, which host significant vanadium deposits. Its market position is that of an early-stage developer in a niche segment, competing with other junior miners while seeking to differentiate itself through downstream technology development. The long-term viability of its business model is heavily dependent on successful project advancement, capital raising, and the commercial adoption of VRFB technology, which is still an emerging market.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Vanadiumcorp reported no revenue for the fiscal year. The company incurred a net loss of CAD 1.06 million, reflecting the high costs associated with mineral property exploration and technology development activities. Operating cash flow was negative CAD 277,644, indicating that the company is reliant on external financing to fund its ongoing operational expenditures and advance its projects toward a revenue-generating stage.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with an EPS of -CAD 0.13, which is characteristic of the pre-production phase in mineral development. Capital expenditures of CAD 793,797 significantly exceeded the negative operating cash flow, highlighting substantial investment in property, plant, and equipment. This capital is directed towards advancing its mineral projects and supporting its battery technology initiatives, with returns contingent on future successful development and commercialization.

Balance Sheet And Financial Health

Vanadiumcorp's balance sheet reflects the financial profile of a junior explorer, with a minimal cash position of CAD 15,360 and total debt of CAD 669,461. This low liquidity and debt level relative to its market capitalization indicate a constrained financial position, necessitating future capital raises to continue operations and fund development programs. The company's financial health is typical for its stage but carries significant execution and funding risks.

Growth Trends And Dividend Policy

The company's growth trajectory is entirely forward-looking, dependent on the successful exploration and development of its mineral properties and the progression of its VRFB technology. There is no historical revenue growth to analyze, and the company does not pay a dividend, which is consistent with its need to reinvest all available capital into project development and survival as a pre-revenue entity.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.0 million, the market's valuation appears to ascribe modest option-like value to the company's mineral resource potential and its strategic positioning in the vanadium and energy storage space. The beta of 1.21 suggests the stock is expected to be more volatile than the broader market, reflecting the high-risk, high-reward nature inherent in junior resource exploration and development companies.

Strategic Advantages And Outlook

Vanadiumcorp's primary strategic advantage lies in its focus on vanadium, a critical mineral for steel alloys and energy storage, and its integrated approach that includes downstream technology development. The outlook is highly speculative, contingent on the company's ability to secure financing, prove the economic viability of its mineral resources, and successfully participate in the emerging VRFB market. Execution risk is substantial, and success is measured in long-term milestones rather than short-term financial metrics.

Sources

Company Filings (SEDAR)TSXV

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