investorscraft@gmail.com

Intrinsic ValueZephyr Minerals Ltd. (ZFR.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Zephyr Minerals Ltd. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits, primarily within North America. The company's core revenue model is predicated on the systematic exploration of its mineral properties to increase their value through technical work, with the ultimate objective of securing joint venture partnerships or an outright sale to a major mining producer. Its principal asset is the Dawson-Green Mountain project in Colorado, a gold-focused exploration property encompassing a significant land package of patented and unpatented claims. Operating in the highly speculative and capital-intensive junior mining sector, Zephyr's strategy involves advancing its key project through preliminary exploration stages. The company's market position is that of a micro-cap exploration play, competing for investor capital in a crowded field of early-stage resource companies. Its success is contingent upon demonstrating technical progress and discovery potential to attract funding and strategic interest, without any current revenue-generating operations.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Zephyr Minerals reported no revenue for the period, which is typical for its development stage. The company posted a net loss of CAD 175,288, reflecting the ongoing costs of maintaining its corporate structure and advancing its mineral properties. Operating cash flow was negative CAD 139,077, indicating that the company is consuming cash to fund its exploration activities and administrative overhead. Capital expenditures of CAD 71,596 were directed towards property evaluation and exploration work on its Dawson project.

Earnings Power And Capital Efficiency

Zephyr's earnings power is currently non-existent, with a diluted loss per share of CAD 0.0023. The company's capital efficiency must be measured by its ability to deploy limited funds toward technically sound exploration that enhances the value of its mineral assets. All financial resources are allocated to advancing its project portfolio, with the goal of creating future value through discovery rather than generating near-term earnings. The negative cash flows are an inherent characteristic of its business model at this phase.

Balance Sheet And Financial Health

The company maintains a minimal balance sheet with cash and equivalents of CAD 95,729. With total debt reported at CAD 25,605, the leverage position appears manageable, though the modest cash balance relative to its cash burn rate suggests a need for future financing. The financial health is characteristic of a junior explorer, with liquidity being a primary concern as it funds exploration programs without internal cash generation.

Growth Trends And Dividend Policy

Growth for Zephyr is measured by the technical advancement of its Dawson-Green Mountain project rather than financial metrics. The company does not pay a dividend, which is consistent with its strategy of reinvesting all available capital into exploration. Future growth is entirely dependent on successful exploration results and the ability to secure additional funding to advance its projects toward a potentially economic resource definition.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.7 million, the market's valuation reflects the high-risk, speculative nature of an exploration company with no defined mineral resources or revenue. The negative beta of -0.124 suggests a historical lack of correlation with the broader market, which is common for micro-cap resource stocks. The valuation is primarily a bet on the prospectivity of its land package and the company's ability to make a significant discovery.

Strategic Advantages And Outlook

Zephyr's primary strategic advantage lies in its 100% ownership of the Dawson-Green Mountain project in a known mineral district. The outlook is inherently uncertain, hinging on exploration success and favorable commodity prices. The company's challenge is to advance its project with limited capital while navigating the volatile financing environment for junior miners. Success would be defined by a discovery that attracts a larger partner or acquisition interest.

Sources

Company Filings (SEDAR)

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