Cornish Metals Inc
XTSX:CUSN

Watchlist Manager
Cornish Metals Inc Logo
Cornish Metals Inc
XTSX:CUSN
Watchlist
Price: 0.155 CAD -8.82% Market Closed
Market Cap: 83m CAD
Have any thoughts about
Cornish Metals Inc?
Write Note

Intrinsic Value

CUSN's intrinsic value estimate is unreliable because it is based only on its DCF value and doesn't use a relative valuation using multiples.

The intrinsic value of one CUSN stock under the Base Case scenario is 0.109 CAD. Compared to the current market price of 0.155 CAD, Cornish Metals Inc is Overvalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CUSN Intrinsic Value
0.109 CAD
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cornish Metals Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CUSN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CUSN?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Cornish Metals Inc

Provide an overview of the primary business activities
of Cornish Metals Inc.

What unique competitive advantages
does Cornish Metals Inc hold over its rivals?

What risks and challenges
does Cornish Metals Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cornish Metals Inc.

Provide P/S
for Cornish Metals Inc.

Provide P/E
for Cornish Metals Inc.

Provide P/OCF
for Cornish Metals Inc.

Provide P/FCFE
for Cornish Metals Inc.

Provide P/B
for Cornish Metals Inc.

Provide EV/S
for Cornish Metals Inc.

Provide EV/GP
for Cornish Metals Inc.

Provide EV/EBITDA
for Cornish Metals Inc.

Provide EV/EBIT
for Cornish Metals Inc.

Provide EV/OCF
for Cornish Metals Inc.

Provide EV/FCFF
for Cornish Metals Inc.

Provide EV/IC
for Cornish Metals Inc.

Show me price targets
for Cornish Metals Inc made by professional analysts.

What are the Revenue projections
for Cornish Metals Inc?

How accurate were the past Revenue estimates
for Cornish Metals Inc?

What are the Net Income projections
for Cornish Metals Inc?

How accurate were the past Net Income estimates
for Cornish Metals Inc?

What are the EPS projections
for Cornish Metals Inc?

How accurate were the past EPS estimates
for Cornish Metals Inc?

What are the EBIT projections
for Cornish Metals Inc?

How accurate were the past EBIT estimates
for Cornish Metals Inc?

Compare the revenue forecasts
for Cornish Metals Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cornish Metals Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cornish Metals Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cornish Metals Inc compared to its peers.

Compare the P/E ratios
of Cornish Metals Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cornish Metals Inc with its peers.

Analyze the financial leverage
of Cornish Metals Inc compared to its main competitors.

Show all profitability ratios
for Cornish Metals Inc.

Provide ROE
for Cornish Metals Inc.

Provide ROA
for Cornish Metals Inc.

Provide ROIC
for Cornish Metals Inc.

Provide ROCE
for Cornish Metals Inc.

Provide Gross Margin
for Cornish Metals Inc.

Provide Operating Margin
for Cornish Metals Inc.

Provide Net Margin
for Cornish Metals Inc.

Provide FCF Margin
for Cornish Metals Inc.

Show all solvency ratios
for Cornish Metals Inc.

Provide D/E Ratio
for Cornish Metals Inc.

Provide D/A Ratio
for Cornish Metals Inc.

Provide Interest Coverage Ratio
for Cornish Metals Inc.

Provide Altman Z-Score Ratio
for Cornish Metals Inc.

Provide Quick Ratio
for Cornish Metals Inc.

Provide Current Ratio
for Cornish Metals Inc.

Provide Cash Ratio
for Cornish Metals Inc.

What is the historical Revenue growth
over the last 5 years for Cornish Metals Inc?

What is the historical Net Income growth
over the last 5 years for Cornish Metals Inc?

What is the current Free Cash Flow
of Cornish Metals Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cornish Metals Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cornish Metals Inc

Current Assets 10.7m
Cash & Short-Term Investments 8.9m
Receivables 847.9k
Other Current Assets 978k
Non-Current Assets 92m
PP&E 91.9m
Other Non-Current Assets 73.2k
Current Liabilities 4.7m
Accounts Payable 4.7m
Non-Current Liabilities 9.4m
Other Non-Current Liabilities 9.4m
Efficiency

Earnings Waterfall
Cornish Metals Inc

Revenue
0 CAD
Operating Expenses
-7.4m CAD
Operating Income
-7.4m CAD
Other Expenses
1.4m CAD
Net Income
-6m CAD

Free Cash Flow Analysis
Cornish Metals Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CUSN Profitability Score
Profitability Due Diligence

Cornish Metals Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

36/100
Profitability
Score

Cornish Metals Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

CUSN Solvency Score
Solvency Due Diligence

Cornish Metals Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
62/100
Solvency
Score

Cornish Metals Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CUSN Price Targets Summary
Cornish Metals Inc

Wall Street analysts forecast CUSN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CUSN is 0.52 CAD with a low forecast of 0.515 CAD and a high forecast of 0.536 CAD.

Lowest
Price Target
0.515 CAD
232% Upside
Average
Price Target
0.52 CAD
236% Upside
Highest
Price Target
0.536 CAD
245% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CUSN?

Click here to dive deeper.

Dividends

Cornish Metals Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CUSN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Cornish Metals Inc Logo
Cornish Metals Inc

Country

Canada

Industry

Metals & Mining

Market Cap

83m CAD

Dividend Yield

0%

Description

Cornish Metals, Inc. engages in the acquisition, exploration, and development of gold and base metal properties in North America and the United Kingdom. The company is headquartered in Vancouver, British Columbia. The Company’s United Kingdom projects include United Downs, South Crofty, cornish lithium and cornish mining. Its North America project includes nickel king. The United Downs project covers, or is located immediately adjacent to, four former copper and tin producing mines, Consolidated Mines and United Mines to the west, and Mount Wellington and Wheal Jane Mines to the east. Its 100% owned South Crofty project is located in the Central Mining District of Cornwall, South West England. The firm maintains a 100% interest in the approximately7,642 hectares Nickel King property, located in the Northwest Territories, approximately 145 kilometers northeast of Stony Rapids, Saskatchewan. The property is situated within Pre-Cambrian age rocks along the Snowbird Tectonic Zone.

Contact

BRITISH COLUMBIA
Vancouver
Suite 960 - 789 West Pender Street
+16046688355.0
cornishmetals.com

IPO

1982-12-10

Employees

-

Officers

Chief Financial Officer
Mr. Matthew Hird
Chief Operating Officer
Mr. Owen D. Mihalop
CEO & Director
Mr. Lodewyk Daniel Turvey
Chief Development Officer
Mr. Fawzi Hanano
Corporate Secretary
Ms. Brenda Ruth Nowak P.Eng.

See Also

Discover More
What is the Intrinsic Value of one CUSN stock?

The intrinsic value of one CUSN stock under the Base Case scenario is 0.109 CAD.

Is CUSN stock undervalued or overvalued?

Compared to the current market price of 0.155 CAD, Cornish Metals Inc is Overvalued by 30%.

Back to Top