investorscraft@gmail.com

Intrinsic ValueXander Resources Inc. (XND.V)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

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

Xander Resources Inc. operates as a junior mineral resource exploration company focused on acquiring and developing gold and nickel properties within Canada. The company's core revenue model is predicated on the discovery and subsequent monetization of mineral deposits through joint ventures, option agreements, or outright sale to larger mining entities, rather than production. Its primary assets are concentrated in Quebec and Ontario, including the 100%-owned Senneville property portfolio and the option-to-acquire CNC Timmins property. As a micro-cap exploration firm, Xander competes in the highly speculative junior mining sector, where success depends on technical expertise, capital allocation to promising geological targets, and the ability to advance projects up the value chain. The company's market position is that of an early-stage explorer with a focused portfolio, navigating the inherent risks of mineral discovery while seeking to create shareholder value through strategic land acquisition and targeted exploration programs.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Xander Resources reported no revenue for the fiscal year ending March 2024. The company's operations resulted in a net loss of CAD 919,087, reflecting the substantial costs associated with mineral property evaluation and corporate overhead without any offsetting income streams. The negative operating cash flow of CAD 359,234 demonstrates the capital-intensive nature of early-stage exploration, where expenditures are directed toward assessing the mineral potential of its properties rather than generating immediate returns.

Earnings Power And Capital Efficiency

Xander's earnings power remains unrealized, with a diluted EPS of -CAD 0.0791, consistent with its development stage. Capital efficiency is measured by the strategic deployment of limited funds to advance exploration projects rather than traditional profitability metrics. The absence of capital expenditures during the period suggests a focus on property evaluation and administrative functions rather than significant field programs, indicating a careful approach to preserving its cash position while maintaining its mineral property portfolio.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 1,109,803, providing essential liquidity for ongoing exploration activities and corporate operations. With no long-term debt obligations, Xander's financial risk is primarily related to its ability to secure additional funding when required to advance its projects. The current cash position relative to its annual cash burn rate will be critical in determining the timeline for future financing needs.

Growth Trends And Dividend Policy

Growth for Xander is measured through property acquisition and exploration progress rather than financial metrics. The company does not pay dividends, consistent with its status as an exploration-stage enterprise that reinvests all available capital into project development. Future value creation depends entirely on successful exploration outcomes and the ability to attract partnership or acquisition interest in its mineral properties, making its growth trajectory highly binary and dependent on geological success.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.24 million, the market valuation reflects the speculative nature of junior exploration companies. The beta of 0.719 suggests lower volatility relative to the broader market, possibly indicating limited trading activity. Valuation is primarily driven by the perceived potential of the company's mineral properties rather than conventional financial metrics, with investors pricing in the option value of exploration success.

Strategic Advantages And Outlook

Xander's strategic advantage lies in its focused property portfolio in established Canadian mining jurisdictions. The outlook is inherently tied to exploration results and commodity price movements, particularly gold and nickel. Success will depend on the company's ability to systematically explore its properties, secure strategic partnerships, and navigate the capital markets to fund advancement. The junior exploration model offers high potential returns but carries significant risk of capital loss if exploration efforts prove unsuccessful.

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