investorscraft@gmail.com

Intrinsic ValueWest High Yield (W.H.Y.) Resources Ltd. (WHY.V)

Previous Close$0.44
Intrinsic Value
Upside potential
Previous Close
$0.44

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

West High Yield (W.H.Y.) Resources Ltd. operates as a junior mineral exploration company focused on acquiring and developing mineral properties in Canada. The company's core business model centers on early-stage exploration of diverse mineral deposits, including gold, nickel, iron, silica, and magnesium, with the objective of proving resource potential to attract development partners or acquisition interest. Its primary asset is the Record Ridge property in British Columbia, a significant land package covering 8,972 hectares that represents the company's main value driver. Operating within the highly competitive basic materials sector, W.H.Y. Resources maintains a niche position targeting multiple commodity opportunities rather than specializing in a single mineral. This diversified approach aims to mitigate geological risk while positioning the company to capitalize on various commodity price cycles. As a micro-cap exploration company trading on the TSX Venture Exchange, it competes for capital in a crowded field of junior miners, relying on technical expertise and strategic land positioning to create shareholder value through resource definition rather than current production.

Revenue Profitability And Efficiency

The company remains in the pre-revenue exploration phase with no operating income generated during the period. W.H.Y. Resources reported a net loss of CAD 4.30 million, reflecting the substantial costs associated with mineral property exploration and corporate overhead. Operating cash flow was negative CAD 2.52 million, consistent with the capital-intensive nature of early-stage mineral exploration where expenditures precede revenue generation. The minimal capital expenditures of CAD 2,500 suggest limited active field work during the reporting period.

Earnings Power And Capital Efficiency

With no revenue stream, the company's earnings power is entirely prospective, dependent on successful resource definition and future development of its mineral properties. The diluted EPS of -CAD 0.0459 reflects the current stage of the business cycle where shareholder value is measured by exploration progress rather than profitability. Capital efficiency metrics are not applicable given the exploratory nature of operations, with all capital deployed toward long-term asset development rather than immediate returns.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CAD 245,393 against total debt of CAD 5.83 million, creating a constrained financial position. This debt level relative to the company's market capitalization of approximately CAD 43 million indicates significant leverage for a junior explorer. The capital structure suggests reliance on future financing to fund ongoing exploration activities and meet obligations, which is typical for companies at this development stage.

Growth Trends And Dividend Policy

As an exploration-stage company, growth is measured through technical milestones rather than financial metrics. The absence of revenue growth trends reflects the company's pre-production status. W.H.Y. Resources maintains a no-dividend policy, consistent with junior mining companies that reinvest all available capital into exploration and development activities. Shareholder returns are entirely dependent on successful project advancement and potential future monetization events.

Valuation And Market Expectations

The market capitalization of CAD 43.03 million values the company based on the perceived potential of its Record Ridge property rather than current financial performance. The elevated beta of 1.707 indicates high volatility and sensitivity to market movements, characteristic of speculative exploration stocks. This valuation reflects investor expectations for successful resource definition and future development prospects rather than near-term earnings capacity.

Strategic Advantages And Outlook

The company's strategic position hinges on its 100% ownership of the substantial Record Ridge property, providing control over a large, underexplored land package. The outlook remains highly speculative, dependent on exploration success, commodity price trends, and ability to secure additional funding. Success will require demonstrating technical progress on its mineral claims to attract partnership interest or development capital, with the diversified commodity focus providing multiple potential value catalysts.

Sources

Company filingsTSX Venture Exchange data

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