investorscraft@gmail.com

Intrinsic ValueWilton Resources Inc. (WIL.V)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

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

Wilton Resources Inc. operates as a junior oil and gas exploration and development company with a strategic focus on acquiring and developing hydrocarbon properties. The company's core revenue model is centered on identifying undervalued oil and natural gas assets, primarily within Canada but with an expanded geographic scope that includes prospective regions in the Middle East and Africa. This dual-focus strategy aims to balance stable, known geological basins with higher-potential, yet higher-risk, international opportunities. As a micro-cap entity trading on the TSX Venture Exchange, Wilton competes in the highly competitive and capital-intensive energy sector, where scale and operational efficiency are critical determinants of success. The company's market position is that of an early-stage explorer, requiring significant capital investment to advance its asset portfolio from exploration to potential production. Its ability to secure funding and execute technically sound exploration programs is paramount to establishing a viable operational footprint and transitioning from a pure-play exploration company to a producing enterprise.

Revenue Profitability And Efficiency

Wilton Resources reported minimal revenue of CAD 9,790 for the period, indicating its assets are not yet in significant commercial production. The company recorded a substantial net loss of CAD -2.3 million and negative operating cash flow of CAD -1.77 million, which is characteristic of the pre-revenue exploration phase. The absence of capital expenditures suggests a period focused on evaluation rather than active development, reflecting a cautious approach to capital deployment amid challenging market conditions for junior explorers.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted EPS of CAD -0.0325. With negative cash flow from operations and no reported capital investments, the business model is not yet self-sustaining and remains dependent on external financing. Capital efficiency metrics cannot be meaningfully calculated given the nascent stage of operations and the lack of productive assets generating returns on invested capital.

Balance Sheet And Financial Health

Wilton's balance sheet shows a cash position of CAD 1.05 million with no reported debt, providing a debt-free foundation. However, the burn rate from operating activities poses a liquidity challenge, as existing cash reserves may not sustain operations indefinitely without additional financing. The financial health is typical of a venture-stage exploration company, with survival contingent on its ability to raise equity or secure joint venture partnerships to fund future exploration programs.

Growth Trends And Dividend Policy

Current operational metrics do not indicate a growth trajectory, with activity levels subdued. The company's strategy appears focused on asset acquisition and evaluation rather than organic growth from existing operations. Consistent with its developmental stage, Wilton maintains a zero-dividend policy, reinvesting all available capital—primarily raised through equity financing—back into its exploration and corporate overhead activities.

Valuation And Market Expectations

The market capitalization of approximately CAD 30.7 million reflects investor speculation on the potential value of the company's unexplored asset portfolio rather than current financial performance. A beta of 1.668 indicates high sensitivity to market movements, which is typical for speculative resource stocks. Valuation is not supported by earnings or cash flow, implying that market expectations are entirely dependent on future exploration success and commodity price optimism.

Strategic Advantages And Outlook

Wilton's primary strategic advantage is its clean, debt-free balance sheet, which provides flexibility. The outlook is inherently speculative and tied to successful exploration outcomes and the ability to attract development capital. The company's future hinges on converting its international and domestic land positions into commercially viable reserves, a high-risk endeavor subject to geological success, funding availability, and volatile energy markets.

Sources

Company Filings (SEDAR)TSX Venture Exchange

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