investorscraft@gmail.com

Intrinsic ValueTaung Gold International Limited (0621.HK)

Previous CloseHK$0.55
Intrinsic Value
Upside potential
Previous Close
HK$0.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Taung Gold International Limited is a Hong Kong-listed mining investment company focused on gold exploration and development in South Africa. Its core revenue model is centered on advancing its key assets, the Evander and Jeanette projects, towards production, with future income expected from mineral sales. The company operates in the highly competitive and capital-intensive gold mining sector, where success is heavily dependent on reserve quality, operational execution, and gold price volatility. Its market position is that of a junior explorer, a high-risk, high-potential segment characterized by a long development timeline before generating sustainable cash flows. The company's strategy involves progressing its properties through the development cycle to ultimately achieve commercial production and establish itself as a gold producer.

Revenue Profitability And Efficiency

The company reported zero revenue for the period, indicating its projects remain in the pre-production exploration and development phase. Operational efficiency is challenged by negative cash flows from operations and net losses, which are typical for a company at this stage, as capital is allocated to advancing its mineral properties rather than generating immediate sales.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a reported net loss of HKD 19.2 million. Capital is being deployed into exploration and development activities, as evidenced by capital expenditures, with the goal of converting mineral resources into future productive assets that can generate returns.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 108.9 million in cash against minimal total debt of HKD 1.8 million. This provides a crucial buffer to fund ongoing exploration work without immediate pressure from significant financial leverage, supporting its operational runway.

Growth Trends And Dividend Policy

Growth is entirely prospective, contingent on the successful development and eventual commissioning of its mining projects. The company has no history of dividend payments, which is consistent with its status as a pre-revenue entity focused on reinvesting all available capital into project development.

Valuation And Market Expectations

The market capitalization of approximately HKD 1.02 billion reflects investor speculation on the future success and valuation of the company's mineral assets rather than current financial performance. This valuation implies significant optimism regarding the eventual economic viability of its gold projects.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its portfolio of gold projects in a proven mining jurisdiction. The outlook is inherently tied to project advancement milestones, funding availability for continued development, and long-term movements in the global gold price, which will ultimately determine project economics.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount