IDR - AMEX

Idaho Strategic Resources, Inc.

Idaho Strategic Resources, Inc.

IDRยทAMEX

$36.90

-4.2%
Basic MaterialsGold

Idaho Strategic Resources, Inc. engages in the exploring, developing, and extracting gold, silver, and base metal mineral resources in the Greater Coeur d'Alene Mining District of North Idaho and Western Montana. It owns 100% interest in the Golden Chest Mine that consists of 25 patented mining claims covering an area of 280 acres and 90 unpatented claims mine covering an area of 1,390 acres located in Murray, Idaho. The company was founded in 1996 and is headquartered in Coeur d'Alene, Idaho.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$583.38M
EPS1.1500
P/E Ratio32.09
Earnings Date08/06/2026
Idaho Strategic Resources, Inc.

Idaho Strategic Resources, Inc. Fair Value Envelope

IDR ยท AMEX

Our analysis suggests that IDR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.9, this represents a potential HIDDEN relative to our calculated worth for Idaho Strategic Resources, Inc..

HIDDEN
Intrinsic Value
Current Price: $36.9

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.1B
+ Cash & Equivalents$9.9M
Firm Value$1.1B
- Debt$2.3M
Equity Value$1.1B
/ Shares Outstanding14,001,704B
DCF Value$78
UNDERVALUED BY 113%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$22.9M
$27.4M
$32.8M
$39.3M
$47.0M
$56.3M
$67.4M
$80.7M
$96.7M
$115.7M
Maintenance CapEx
-$3.1M
-$3.7M
-$4.5M
-$5.4M
-$6.4M
-$7.7M
-$9.2M
-$11.0M
-$13.2M
-$15.8M
Owner Earnings
$19.7M
$23.6M
$28.3M
$33.9M
$40.6M
$48.6M
$58.2M
$69.7M
$83.4M
$99.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$18.3M
$20.3M
$22.5M
$24.9M
$27.6M
$30.6M
$34.0M
$37.6M
$41.7M
$46.3M
Terminal Value represents 72.1% of Enterprise Value

Related Guides

Blog Categories

Continue your IDR research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.