EN DE

Idaho Strategic Resources Inc (IDR) Fair Value & Analysis

Basic Materials · US · Market cap $505M · ISIN US6458272050

What is Idaho Strategic Resources Inc really worth?

IS Idaho Strategic Resources Inc logo Idaho Strategic Resources Inc IDR · US
Price$31.41
Fair Value$12.39
Upside−60.5%
Quality42/100

Below-average quality, and trading another 153% above our fair value of $12.39.

Watch Idaho Strategic Resources Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 44.0% net margin
Low debt · generates free cash flow
Wide moat 74/100

Risks

!Mixed Growth (revenue 5y +49.5 %/yr)
!Trails peers (5/13)
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $6.56 – $15.39

Fair value as of: Aug 18, 2026

From 24 valuation models · updated 18 days ago

Share price +3.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($15.39). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($6.56 to $15.39) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$52.66 $4.06 Fair Value $12.39 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range $4.06 – $52.66 · fair‑value band $6.56 – $15.39 · the $31.41 price screens above the $12.39 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Idaho Strategic Resources Inc (IDR) currently trades at $31.41, while our model-based Fair Value estimate is $12.39, implying the stock looks roughly 153.4% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Basic Materials sector. Bull case: the Growth Earnings group reads highest at a median of $45.48 per share, and 4 of the 24 models we run sit above the $31.41 price. Bear case: the Asset-Based group reads lowest at $4.58, and 20 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Idaho Strategic Resources Inc generated revenue of $49.6M at a net margin of 43.3%. Revenue grew 99.0% year over year. It earns a return on equity of 26.5%. The balance sheet holds a net cash position of $7.6M. Fundamentals as of Aug 18, 2026

Our scenario range runs from $6.56 (bear case) to $15.39 (bull case); at $31.41, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 153% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −12% fair-value upside, at −61%, IDR screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.9609 per share, which is 7.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $5.74 $8.13 $15.28 75
EPV $7.80 $8.79 $9.61 74
Growth DCF $5.41 $8.96 $14.54 74
All 24 models by family
DCF Models
FCF DCF $5.74 $8.13 $15.28 75
Owner Earnings $5.39 $10.58 $20.23 70
5Y Revenue Exit $4.29 $6.71 $11.73 68
5Y EBITDA Exit $8.20 $14.60 $27.16 69
5Y P/E Exit $11.51 $26.68 $47.62 65
10Y Revenue Exit $4.70 $8.83 $11.22 65
10Y EBITDA Exit $7.41 $16.50 $32.58 62
10Y P/E Exit $9.62 $23.00 $45.55 57
Earnings-Based
Graham-Dodd $7.18 $50.09 $70.29 61
Lynch FV $25.88 $36.97 $48.06 59
PEG = 1.0 $25.88 $36.97 $48.06 55
EPV $7.80 $8.79 $9.61 74
Multiples
P/E Multiple $13.47 $17.96 $22.44 63
P/S Multiple $3.01 $4.02 $5.02 58
P/B Multiple $13.47 $17.96 $22.44 55
EV/EBIT $11.12 $14.65 $18.17 66
EV/EBITDA $9.22 $12.11 $15.00 67
EV/Revenue $3.36 $4.56 $5.77 54
Asset-Based
NCAV (Graham) $3.42 $4.58 $6.83 54
Growth DCF
Growth DCF $5.41 $8.96 $14.54 74
Rev-Margin DCF $4.66 $7.60 $13.76 68
Economic Profit
Residual Income $6.50 $8.11 $18.74 62
ROIC Compounder $8.78 $11.55 $13.77 70
Growth Earnings
Growth-Adj P/E $31.84 $45.48 $59.12 65

Widest divergence: Growth Earnings ($45.48) versus Asset-Based ($4.58). Highest evidence: FCF DCF (75).

Notify me when IDR reaches fair value

Put IDR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 21.5
P/S ratio 8.48 P/E × margin
EPS (TTM) $1.46 price ÷ EPS = P/E 21.5
Net margin 39.4% FY2025
Return on equity 25.5% TTM
Return on assets (EBIT) 1.6% avg 5y
More key figures
Profitability
Operating margin 34.1% TTM
Growth
Revenue (TTM) $50.9M TTM
Revenue growth (YoY) +13.2% 3y avg +64.2%
EPS growth (YoY) +31.3%
Balance sheet & cash flow
Free cash flow $6.0M FY2025
Net cash $7.6M FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 45 · Market factors (momentum, volatility) 30

Profitability 58
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Idaho Strategic Resources, Inc., a resource-based company, engages in the exploration, development, and extraction of gold, silver, and base metal mineral resources in the North Idaho. The company was formerly known as New Jersey Mining Company and changed its name to Idaho Strategic Resources, Inc. in December 2021. Idaho Strategic Resources, Inc.

Full company description

Idaho Strategic Resources, Inc., a resource-based company, engages in the exploration, development, and extraction of gold, silver, and base metal mineral resources in the North Idaho. The company was formerly known as New Jersey Mining Company and changed its name to Idaho Strategic Resources, Inc. in December 2021. Idaho Strategic Resources, Inc. was incorporated in 1996 and is based in Coeur d'Alene, Idaho.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Idaho Strategic Resources Inc reported revenue of $42.4M in FY2025 versus $7.6M in FY2021, a compound +53.5%/yr. Reported net income was $16.7M in FY2025.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$42.4M
Latest YoY
+64.6%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+64.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+49.5%
Avg. revenue growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+49.9%
Value creation/yr We only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Revenue +53.5%/yr
FY21 $7.6M
FY22 $9.6M
FY23 $13.7M
FY24 $25.8M
FY25 $42.4M
Net income
FY21 −$3.2M
FY22 −$2.5M
FY23 $1.2M
FY24 $8.8M
FY25 $16.7M

IDR screens 153% overvalued. Compare with Newmont Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Idaho Strategic Resources Inc Fair Value". https://www.fairvalue-calculator.com/stock/IDR

Peer Group

Gold · 245 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 42 · Below median
Fair Value upside −61% · Below median
Return on equity (TTM) 25% · Above median
Return on assets 15% · Top 25%
Net margin (TTM) 44% · Top 25%
Operating margin (TTM) 34% · Above median
Revenue growth 13% · Below median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 21.5× · Pricier than 75% of peers
P/B 4.67× · Pricier than 75% of peers
P/S (TTM) 9.92× · Pricier than 75% of peers
P/FCF 83.5× · Pricier than 75% of peers
EV/EBITDA 19.2× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE66 · sector 100
PAST100 · sector 2
HEALTH99 · sector 98
DIVIDEND0 · sector 20

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $128.00 $112.82 −12%
Zijin Mining Group 601899 ¥32.21 ¥39.42 +22%
Agnico Eagle Mines Limited AEM C$268.76 C$213.40 −21%
Barrick Mining Corporation B $41.23 $50.66 +23%
Franco-Nevada Corporation FNV $271.31 $96.63 −64%
Wheaton Precious Metals Corp WPM C$201.40 C$56.05 −72%
AngloGold Ashanti plc AU $97.92 $88.63 −9%
Kinross Gold Corporation KGC $32.51 $34.62 +6%
Royal Gold, Inc RGLD $262.85 $93.56 −64%
Northern Star Resources Limited NST A$23.19 A$15.98 −31%

Compare Idaho Strategic Resources Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Idaho Strategic Resources Inc (IDR) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of $12.39 versus a price of $31.41, about −61% upside (overvalued).
What is the fair value of IDR?
Our model-based fair value for Idaho Strategic Resources Inc is $12.39 (as of Aug 18, 2026), built from audited fundamentals. The current price: $31.41.
What is the quality score of IDR?
Idaho Strategic Resources Inc has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Idaho Strategic Resources Inc (IDR)?
Idaho Strategic Resources Inc reported trailing-twelve-month revenue of about $49.6M (latest available figure, as of Aug 18, 2026).
What is the net profit margin of IDR?
The net profit margin of Idaho Strategic Resources Inc is about 43.3%, meaning it keeps roughly 43.3% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Idaho Strategic Resources Inc in the live analysis

One click puts Idaho Strategic Resources Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.