investorscraft@gmail.com

Intrinsic ValueVendetta Mining Corp. (VTT.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Vendetta Mining Corp. operates as a junior mineral exploration company focused on discovering and developing base metal deposits, primarily within the Australian mining jurisdiction. The company's core operational strategy centers on the systematic acquisition, exploration, and advancement of mineral properties, with its principal asset being the 100%-owned Pegmont lead-zinc-silver project in northwest Queensland. This project, encompassing three mining leases and one exploration permit over 8,290 hectares, represents the company's primary value driver and is the focal point of its technical and financial resources. As a micro-cap explorer on the TSX Venture Exchange, Vendetta occupies a high-risk, early-stage position within the basic materials sector, targeting the development of a potential future mining operation. Its business model is entirely pre-revenue, relying on equity financing to fund exploration programs aimed at increasing the understood mineral resource and advancing the project along the development pathway. The company's market position is defined by its singular asset focus and its status as a pure-play exploration entity, whose success is directly tied to technical results from Pegmont and the ability to secure capital in competitive financial markets.

Revenue Profitability And Efficiency

As a pre-production exploration company, Vendetta Mining generated no revenue during the fiscal year ending May 31, 2024. The company reported a net loss of approximately CAD 666,193, which is consistent with its stage of development, as costs are incurred for administrative overhead and exploration activities without corresponding income. Operating cash flow was negative CAD 247,415, reflecting the cash burn required to sustain corporate operations and advance its mineral property interests. Capital expenditures were minimal at CAD 5, indicating that major field programs were not a primary focus during this period.

Earnings Power And Capital Efficiency

Vendetta's earnings power remains unrealized, as evidenced by a diluted loss per share of CAD 0.0021. The company's capital is currently allocated towards maintaining its mineral property portfolio and corporate structure rather than generating returns. The negative cash flows from operations highlight the inherent capital intensity and extended timelines associated with mineral exploration, where capital efficiency is measured by the successful conversion of exploration spending into a valuable mineral resource estimate, a milestone not yet achieved in the reported period.

Balance Sheet And Financial Health

The company maintains a minimal cash balance of CAD 18,314, which presents a significant liquidity constraint for funding future exploration work or general corporate purposes. Total debt is reported at CAD 54,966, though the specific terms and nature of this obligation are not detailed. The balance sheet structure is characteristic of a junior explorer, with its primary asset being the book value of its mineral properties, and its financial health is entirely dependent on its ability to raise additional equity capital to continue operations.

Growth Trends And Dividend Policy

Growth for Vendetta is contingent upon successful exploration results that demonstrably increase the scale and economic potential of the Pegmont project. There is no history of revenue growth, and the company does not pay a dividend, which is standard for entities at this developmental stage. All capital is retained to fund exploration and development activities. The trajectory is binary, hinging on technical success and the subsequent ability to attract development capital or strategic partnership opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.81 million, the market's valuation reflects the high-risk, speculative nature of an early-stage exploration company. The valuation is not supported by earnings or cash flow but is instead a function of the perceived potential of the Pegmont asset and the company's ability to execute its exploration strategy. The beta of 0.882 suggests the stock has exhibited slightly less volatility than the broader market, though this is common for thinly traded micro-cap stocks.

Strategic Advantages And Outlook

Vendetta's strategic position is defined by its focused asset base in a established mining jurisdiction, Queensland, Australia. The key challenge is the need to successfully delineate a mineral resource of sufficient size and grade to warrant further investment. The near-term outlook is dominated by the requirement to secure financing to conduct meaningful exploration work. The company's future is intrinsically linked to the technical results from Pegmont and its capacity to navigate the capital markets to fund the high-risk work required to advance the project.

Sources

Company Public Filings (SEDAR+)

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