investorscraft@gmail.com

Intrinsic ValueGroup Eleven Resources Corp. (ZNG.V)

Previous Close$0.68
Intrinsic Value
Upside potential
Previous Close
$0.68

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

Group Eleven Resources Corp. operates as a mineral exploration company focused on discovering zinc, lead, and silver deposits in the Republic of Ireland. The company's core revenue model is predicated on advancing its portfolio of exploration projects to create value through discovery and subsequent development or partnership agreements, rather than generating immediate operating revenue. Its strategic focus on Ireland leverages the country's established mining jurisdiction and significant historical production, particularly within the Irish Zinc Belt which hosts world-class deposits. Group Eleven's asset base includes 100% ownership of the Silvermines project in County Tipperary and the PG West project in Limerick, alongside majority interests in the Ballinalack and Stonepark projects. This positions the company as a significant landholder in a prospective European mining district, aiming to replicate the success of neighboring operations. The firm's market position is that of an early-stage explorer, competing for capital within the junior mining sector by de-risking geological targets and demonstrating resource potential to attract strategic investors or acquirers.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Group Eleven reported no revenue for the period, which is consistent with its stage of development. The company recorded a net loss of approximately CAD 3.38 million, reflecting the substantial costs associated with ongoing exploration activities, administrative overhead, and corporate functions. The negative operating cash flow of CAD 3.17 million underscores the cash-intensive nature of mineral exploration, where capital is deployed to fund technical programs aimed at increasing the value of its mineral properties without corresponding income.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted loss per share of CAD 0.0166, as it is entirely focused on capital deployment for exploration. Capital efficiency is measured by the effective allocation of funds toward geological work that enhances project value. With minimal capital expenditures of CAD 6,103, the majority of spending is directed toward operational expenses that support exploration programs, reflecting a lean model typical of juniors prioritizing fieldwork over significant asset acquisitions.

Balance Sheet And Financial Health

Group Eleven maintains a clean balance sheet with no debt and a cash position of CAD 1.70 million. This provides essential liquidity to fund near-term exploration programs and corporate operations. The absence of leverage reduces financial risk, but the company's financial health is entirely dependent on its ability to secure additional equity financing to advance its projects, given its negative cash flow profile and the long-dated nature of exploration outcomes.

Growth Trends And Dividend Policy

Growth is measured through the advancement of its project portfolio, such as expanding mineral resources and completing exploratory drilling. The company does not pay a dividend, which is standard for exploration-stage firms that reinvest all available capital back into project development. Future growth is contingent on successful exploration results and the ability to attract development capital or strategic partnerships to progress assets toward feasibility.

Valuation And Market Expectations

The market capitalization of approximately CAD 101.8 million reflects investor expectations for future discovery and resource growth, rather than current cash flows. The beta of 1.586 indicates higher volatility compared to the broader market, which is characteristic of speculative junior mining stocks whose valuations are highly sensitive to exploration news and commodity price fluctuations, particularly for zinc and lead.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focused land package within a proven mining district in Ireland. The outlook is directly tied to the success of its exploration campaigns and its ability to manage its treasury to fund key work programs. The challenge will be to consistently demonstrate technical progress to support its valuation and secure future funding in a competitive capital market for junior explorers.

Sources

Company DescriptionFinancial Data Provided

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