investorscraft@gmail.com

Intrinsic ValueXimen Mining Corp. (XIM.V)

Previous Close$0.09
Intrinsic Value
Upside potential
Previous Close
$0.09

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

Ximen Mining Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal properties in British Columbia, Canada. The company's core revenue model is entirely dependent on successful exploration leading to future mine development or strategic partnerships, as it currently generates no operating revenue. Ximen's primary asset is the Brett Epithermal Gold Project, complemented by the Kenville Gold Mine project and the extensive Wild Horse Creek property, which covers approximately 12,767 hectares. Within the competitive Canadian junior mining sector, Ximen maintains a specialized focus on high-potential but early-stage exploration targets, positioning itself as a discovery-oriented venture rather than a production company. The company's strategic positioning relies on advancing its portfolio through systematic exploration to demonstrate resource potential that could attract joint venture partners or acquisition interest from larger mining entities. This high-risk, high-reward business model is characteristic of micro-cap exploration companies operating in mineral-rich jurisdictions like British Columbia, where successful discoveries can create substantial shareholder value despite the inherent geological and financing challenges.

Revenue Profitability And Efficiency

Ximen Mining operates as a pre-revenue exploration company, reporting zero revenue for the fiscal period. The company recorded a net loss of CAD 3.52 million, reflecting the substantial costs associated with mineral property exploration and corporate overhead without offsetting income streams. Operating cash flow was negative CAD 1.68 million, consistent with the capital-intensive nature of early-stage mineral exploration, while minimal capital expenditures of CAD 29,181 suggest limited active field programs during the period.

Earnings Power And Capital Efficiency

The company demonstrates no current earnings power, with diluted earnings per share of CAD -0.11. Financial performance is entirely consumption-based, funded through equity financing to sustain exploration activities and administrative functions. Capital efficiency metrics are not applicable given the exploratory phase of operations, where value creation is measured through geological progress rather than financial returns on invested capital at this development stage.

Balance Sheet And Financial Health

Ximen maintains a minimal cash position of CAD 933, indicating immediate liquidity constraints that will require near-term financing. Total debt of CAD 38,790 represents a modest obligation, but the critically low cash reserves highlight dependency on equity markets for ongoing funding. The balance sheet structure is typical of junior explorers, with asset value concentrated in mineral property interests rather than liquid assets or productive infrastructure.

Growth Trends And Dividend Policy

As an exploration-stage company, Ximen exhibits no revenue growth trajectory and maintains a no-dividend policy, consistent with its focus on resource capital allocation toward property advancement. Growth is measured through geological milestones and property portfolio expansion rather than financial metrics. Shareholder returns are entirely dependent on future discovery success and subsequent valuation appreciation, rather than current income distribution or operational cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.72 million, the market valuation reflects speculative expectations regarding the company's mineral property portfolio potential rather than current financial performance. The low beta of 0.389 suggests relatively muted sensitivity to broad market movements, characteristic of micro-cap exploration stocks whose valuations are driven by project-specific developments and commodity price sentiment rather than macroeconomic factors.

Strategic Advantages And Outlook

Ximen's strategic position hinges on its British Columbia-focused property portfolio in a proven mineral district. The outlook remains highly speculative, dependent on successful exploration results, partnership developments, or favorable commodity price movements. The company's future viability will be determined by its ability to secure financing, advance key projects, and demonstrate economic mineralization to attract strategic interest or transition toward development status.

Sources

Company Financial StatementsSEDAR FilingsTSXV Disclosures

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