investorscraft@gmail.com

Intrinsic ValueWest Vault Mining Inc. (WVM.V)

Previous Close$2.10
Intrinsic Value
Upside potential
Previous Close
$2.10

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

West Vault Mining Inc. operates as a mineral exploration and development company focused exclusively on gold projects within the basic materials sector. The company's core strategy centers on acquiring, exploring, and advancing gold properties to the development stage, with the ultimate objective of creating shareholder value through project advancement rather than current production. Its entire operational focus is dedicated to its flagship Hasbrouck and Three Hills properties in the mining-friendly jurisdiction of Nevada, USA, representing a pure-play gold development story. This singular focus allows the company to concentrate its technical and financial resources on de-risking and adding value to its primary asset. Positioned as a junior mining company, West Vault Mining competes in a highly specialized niche, targeting investors seeking leveraged exposure to gold price movements through pre-production assets. The company's market position is defined by its project-stage status, lacking operational revenue and relying on equity markets to fund exploration and feasibility work. Its success is entirely contingent on its ability to successfully advance its Nevada properties through the development pipeline toward eventual production.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, West Vault Mining reported no revenue for the period, which is consistent with its development-stage status. The company recorded a net loss of approximately CAD 2.58 million, reflecting ongoing administrative and exploration expenditures required to advance its projects. Operating cash flow was negative CAD 464,673, indicating the company is consuming capital to maintain operations and fund development activities without generating internal cash generation.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted earnings per share of CAD -0.0445, as it has not yet reached production. Capital expenditures of CAD 592,345 were directed toward advancing its mineral properties, representing investments in future productive capacity rather than current earnings. The negative operating cash flow and earnings metrics are characteristic of companies in the exploration and development phase of the mining lifecycle.

Balance Sheet And Financial Health

West Vault maintains a debt-free balance sheet with CAD 541,775 in cash and equivalents, providing limited runway for ongoing operations and development activities. The absence of debt reduces financial risk but necessitates future equity financing to advance projects significantly. The company's financial health is typical of junior miners, with liquidity constraints that will require additional capital raises to fund project development beyond preliminary stages.

Growth Trends And Dividend Policy

Growth is measured through project advancement milestones rather than financial metrics, with all value creation potential tied to the Hasbrouck and Three Hills properties. The company maintains no dividend policy, consistent with its pre-production status, as all available capital is reinvested into exploration and development activities. Future growth depends entirely on successful project development, regulatory approvals, and securing sufficient financing to advance toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 105 million, the market is valuing the company based on the perceived potential of its Nevada gold assets rather than current financial performance. The beta of 0.578 suggests lower volatility than the broader market, possibly reflecting the company's early-stage status and limited trading liquidity. Valuation reflects investor expectations regarding the company's ability to successfully develop its projects and transition to production.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its 100% ownership of advanced-stage gold projects in the mining-friendly jurisdiction of Nevada. The outlook is entirely dependent on the company's ability to advance its projects through feasibility, secure financing, and navigate the path to production. Success will require significant additional capital, favorable gold prices, and technical execution to convert mineral resources into an economically viable mining operation.

Sources

Company financial statementsTSXV 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