investorscraft@gmail.com

Intrinsic ValueVal-d'Or Mining Corporation (VZZ.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Val-d'Or Mining Corporation operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits across Canada. The company's core revenue model centers on acquiring, exploring, and promoting mineral properties with the objective of advancing them through the exploration pipeline to create value through discovery and potential joint ventures or outright sales. Val-d'Or maintains a portfolio of 39 properties spanning 23,042 hectares in mineral-rich regions of Ontario, Quebec, and Northern Québec, targeting gold, copper, zinc, silver, nickel, and platinum group elements. As a micro-cap exploration company trading on the TSX Venture Exchange, Val-d'Or operates in the highly speculative junior mining sector where success depends on technical expertise, strategic land acquisition, and capital allocation to high-potential targets. The company's market position is that of an early-stage explorer with a diversified property portfolio, competing for investor attention in a capital-intensive industry where most junior companies never advance to production. Their strategy involves systematic exploration to derisk properties and create optionality on commodity price movements while managing the inherent geological and financial risks characteristic of mineral exploration.

Revenue Profitability And Efficiency

Val-d'Or Mining Corporation generated minimal revenue of CAD 247,519 during the period, consistent with its status as an exploration-stage company where substantial revenue generation typically occurs only upon property sales or option agreements. The company reported a net loss of CAD 197,121, reflecting the high costs associated with mineral exploration activities before commercial production. Operating cash flow was negative CAD 51,147, indicating the company is consuming capital to fund its exploration programs and administrative overhead without meaningful cash generation from operations.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its pre-revenue exploration focus, with diluted earnings per share of CAD -0.0023 reflecting the early-stage nature of its operations. Capital expenditures of CAD 3,165 were modest relative to its cash position, suggesting selective investment in exploration activities. The negative operating cash flow demonstrates the capital-intensive phase of the business cycle where Val-d'Or is funding exploration rather than generating returns from developed assets.

Balance Sheet And Financial Health

Val-d'Or maintains a cash position of CAD 564,598, which provides limited runway for ongoing exploration activities given the negative cash flow profile. Total debt of CAD 406,843 represents a significant liability relative to the company's market capitalization of approximately CAD 8.5 million. The balance sheet structure is typical of junior explorers, with financial health dependent on the company's ability to raise additional capital through equity financings to fund operations and advance its property portfolio.

Growth Trends And Dividend Policy

As an exploration-stage company, Val-d'Or's growth trajectory is tied to successful mineral discoveries and property advancement rather than organic revenue expansion. The company maintains a zero dividend policy, consistent with junior mining companies that reinvest all available capital into exploration activities. Growth prospects depend entirely on technical success in identifying economically viable mineral deposits and the company's ability to secure financing for continued exploration programs in a challenging market for junior miners.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.5 million, Val-d'Or trades as a micro-cap exploration stock where valuation reflects speculative potential rather than current financial performance. The low beta of 0.142 suggests limited correlation with broader market movements, characteristic of thinly traded junior mining stocks. Market expectations appear to be pricing in the optionality value of the company's property portfolio rather than near-term earnings potential, with investors betting on discovery success.

Strategic Advantages And Outlook

Val-d'Or's strategic advantages include its diversified property portfolio in established Canadian mining jurisdictions and exposure to multiple commodity types. The outlook remains highly speculative, dependent on exploration success, commodity price trends, and the company's ability to secure financing. Success will require technical execution in identifying viable deposits and strategic partnerships to advance properties while navigating the capital constraints typical of junior exploration companies operating in volatile commodity markets.

Sources

Company financial statementsTSX Venture Exchange filings

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