Minerva Gold Inc. (MINR) intrinsic value & 10-year financials
Minerva Gold Inc. (MINR) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 6 fiscal years revenue grew 28.9% a year to $33.5K, with an average return on invested capital of -6.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.13
- Market cap
- $853.4K
- Revenue (FY2026)
- $33.5K
- Revenue growth (6-yr CAGR)
- 28.9%
- ROIC (10-yr avg)
- -6.1%
- Free cash flow (FY2026)
- -$10.1K
MINR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $33.5K | -$9.4K | $0.00 | -$10.1K | — | 20.6% |
| FY2025 | $26.0K | -$7.1K | $0.00 | -$4.9K | — | 19.1% |
| FY2024 | $0 | -$35.7K | — | — | — | 225.4% |
| FY2023 | $0 | -$17.7K | — | -$17.2K | — | -163.0% |
| FY2022 | $0 | -$15.7K | — | -$16.3K | — | -132.8% |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Minerva Gold Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Minerva Gold Inc. has historically struggled to out-earn its cost of capital, averaging just -18.5% ROIC.
Minerva Gold Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Minerva Gold Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.