IMRFF (iMetal Resources) Intrinsic Value: Projected FCF: $-0.47 (As of Sep. 15, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

IMRFF iMetal Resources Inc IMRFF
35 GF Score
Price $0.15
! 1 Warning Sign
View Full Analysis

What is iMetal Resources Intrinsic Value: Projected FCF?

iMetal Resources IMRFF -5.00% 35 Intrinsic Value: Projected FCF is $-0.47 as of Sep. 15, 2026. GuruFocus rates IMRFF with a GF Score™ of 35/100. The stock has 1 warning sign investors should review. Among 657 Metals & Mining companies, iMetal Resources ranks worse than 152206.85% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-15), iMetal Resources's Intrinsic Value: Projected FCF is $-0.47. The stock price of iMetal Resources is $0.1464. Therefore, iMetal Resources's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for iMetal Resources's Intrinsic Value: Projected FCF or its related term are showing as below:

IMRFF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.28
* Ranked among companies with meaningful Price-to-Projected-FCF only.

iMetal Resources  (OTCPK:IMRFF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

iMetal Resources's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.1464/-0.29015815732085
=

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


iMetal Resources Intrinsic Value: Projected FCF Related Terms


iMetal Resources Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for iMetal Resources's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

iMetal Resources Intrinsic Value: Projected FCF Chart

iMetal Resources Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

iMetal Resources Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

IMRFF vs NEM, AU: Intrinsic Value: Projected FCF Comparison

For the Gold subindustry, iMetal Resources's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


iMetal Resources Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, iMetal Resources's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where iMetal Resources's Price-to-Projected-FCF falls into.


IMRFF
35GF Score
iMetal Resources Inc IMRFF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

iMetal Resources Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get iMetal Resources's Free Cash Flow(6 year avg) = $-1.03.

iMetal Resources's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Feb26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-1.0320464+4.8201349121971*0.8)/39.574417
=-0.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $-0.47 mean?
iMetal Resources (IMRFF) has a Intrinsic Value: Projected FCF of $-0.47 as of Sep. 15, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on iMetal Resources and its competitors. According to the industry distribution chart, iMetal Resources ranks #999999 out of 657 companies in the Metals & Mining industry.
Is iMetal Resources' Intrinsic Value: Projected FCF too high?
iMetal Resources' current Intrinsic Value: Projected FCF is $-0.47. Based on the distribution chart, iMetal Resources ranks #999999 out of 657 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, iMetal Resources has a GF Score™ of 35/100, reflecting its overall financial health beyond just this single metric.
How does iMetal Resources' Intrinsic Value: Projected FCF compare to NEM and AU?
According to the Metals & Mining industry distribution chart, iMetal Resources ranks #999999 out of 657 companies for Intrinsic Value: Projected FCF. This places iMetal Resources in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.28. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.28, based on 657 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on iMetal Resources and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.28 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. iMetal Resources's current Intrinsic Value: Projected FCF is $-0.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is iMetal Resources stock overvalued right now?
iMetal Resources (IMRFF) has a current Intrinsic Value: Projected FCF of $-0.47. The current Intrinsic Value: Projected FCF is $-0.47. iMetal Resources' overall GF Score™ is 35/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For iMetal Resources (IMRFF), the current Intrinsic Value: Projected FCF is $-0.47 as of Sep. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

iMetal Resources Business Description

Other Exchanges A7VA:GermanyIMR:Canada
Address 800 West Pender Street, Suite 550, Vancouver, BC, CAN, V6C 2V6
iMetal Resources Inc is a Canadian exploration-stage company. It is principally engaged in the exploration and development of mineral properties in Ontario and Quebec, Canada. The company has one reportable segment being the acquisition and exploration of resource properties. It owns an interest in Gowganda West Property, Ghost Mountain Project, Mosher Lake, Kerrs Gold Project, and the Carheil Property.
35GF Score

Get the complete analysis for IMRFF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.15
Price