investorscraft@gmail.com

Intrinsic ValueGaribaldi Resources Corp. (0UX6.L)

Previous Close£0.15
Intrinsic Value
Upside potential
Previous Close
£0.15

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

Garibaldi Resources Corp. is an exploration-stage company focused on acquiring and evaluating mineral properties in British Columbia, Canada. The company targets nickel, copper, cobalt, platinum, palladium, gold, and silver deposits across multiple projects, including Red Lion, Grizzly and Golden Bear, and King South. As a junior mining firm, Garibaldi operates in a high-risk, high-reward segment of the basic materials sector, where success hinges on discovery and resource delineation. The company’s market position is speculative, given its pre-production status and reliance on capital markets to fund exploration. Unlike established miners, Garibaldi lacks revenue streams, making its valuation contingent on technical progress and commodity price trends. Its portfolio spans diverse geological settings, but without proven reserves or near-term production, it remains a pure-play exploration bet in a competitive industry dominated by larger, cash-flow-generating peers.

Revenue Profitability And Efficiency

Garibaldi reported no revenue in FY 2024, consistent with its exploration-stage status. The company posted a net loss of CAD 757,033, reflecting ongoing exploration costs and administrative expenses. Operating cash flow was negative CAD 504,837, while capital expenditures were minimal at CAD 1,605, indicating limited near-term investment in property development. The absence of revenue underscores the company’s dependence on external financing to sustain operations.

Earnings Power And Capital Efficiency

With negative earnings per share (CAD -0.0055 diluted), Garibaldi lacks earnings power in the traditional sense. Its capital efficiency is constrained by the high-risk nature of mineral exploration, where expenditures precede any potential economic returns. The company’s ability to advance projects hinges on securing additional funding, as internal cash generation remains non-existent.

Balance Sheet And Financial Health

Garibaldi’s balance sheet reflects its early-stage profile, with CAD 122,106 in cash and no debt. While the debt-free position is favorable, the limited cash reserves raise liquidity concerns absent further equity raises. The company’s financial health is fragile, given its reliance on shareholder capital to fund exploration activities and cover operating shortfalls.

Growth Trends And Dividend Policy

Growth is contingent on successful exploration outcomes, with no near-term production or revenue visibility. Garibaldi does not pay dividends, aligning with its focus on reinvesting scarce resources into exploration. Shareholder returns, if any, would stem from asset monetization or discovery-driven appreciation in equity value.

Valuation And Market Expectations

The CAD 9.6 million market capitalization implies modest expectations, pricing in speculative exploration potential rather than tangible assets. The negative beta (-0.276) suggests low correlation with broader markets, typical of micro-cap resource stocks. Valuation hinges on drill results and commodity price trends, with no conventional metrics (e.g., P/E) applicable.

Strategic Advantages And Outlook

Garibaldi’s strategic advantage lies in its diversified project portfolio in a mining-friendly jurisdiction. However, the outlook is highly uncertain, with success dependent on technical milestones and financing access. The company operates in a capital-intensive sector where few exploration firms transition to production, necessitating cautious investor scrutiny.

Sources

Company description and financial data sourced from publicly available disclosures and London Stock Exchange filings.

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