investorscraft@gmail.com

Intrinsic ValueGolden Arrow Resources Corporation (0UY6.L)

Previous Close£0.07
Intrinsic Value
Upside potential
Previous Close
£0.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Golden Arrow Resources Corporation operates as a junior exploration company focused on precious and base metal projects in South America, primarily in Argentina, Chile, and Paraguay. The company’s core revenue model hinges on acquiring and advancing mineral properties, with exploration targets including gold, silver, copper, and zinc deposits. Its portfolio includes the Flecha de Oro, Caballos Copper-Gold, and San Pietro projects, among others, positioning it in the high-risk, high-reward segment of the mining sector. Golden Arrow’s market position is defined by its early-stage asset base, requiring significant capital to advance toward feasibility and production. Unlike producers, it relies on equity financing and joint ventures to fund exploration, exposing it to commodity price volatility and funding constraints. The company competes with other junior miners for investor attention and strategic partnerships, with its success contingent on discovery success and resource delineation. Its geographic focus on South America offers access to mineral-rich regions but also entails regulatory and geopolitical risks.

Revenue Profitability And Efficiency

Golden Arrow reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 5.8 million, driven by exploration expenses and administrative costs. Operating cash flow was negative at CAD 3.6 million, while capital expenditures totaled CAD 177,871, underscoring its focus on early-stage project development rather than revenue generation.

Earnings Power And Capital Efficiency

With no operating income, the company’s earnings power remains speculative, tied to future exploration success. Diluted EPS of -CAD 0.0492 highlights its reliance on external financing. Capital efficiency is constrained by high exploration burn rates and limited cash reserves, necessitating periodic equity raises or partnerships to sustain operations.

Balance Sheet And Financial Health

Golden Arrow’s balance sheet shows CAD 868,624 in cash with no debt, providing near-term liquidity but limited runway for exploration. The absence of leverage reduces financial risk, but the company’s ability to fund future projects depends on raising additional capital or securing joint ventures, given its negative cash flows.

Growth Trends And Dividend Policy

Growth is contingent on advancing its project pipeline, though the lack of revenue and consistent losses reflect the inherent uncertainty of exploration. The company does not pay dividends, typical for pre-revenue miners, and reinvests all available capital into exploration activities.

Valuation And Market Expectations

The market cap of CAD 6.8 million suggests modest expectations, pricing in the high-risk nature of early-stage exploration. Investors likely await catalysts such as resource estimates or partnership announcements to justify further valuation upside.

Strategic Advantages And Outlook

Golden Arrow’s strategic advantage lies in its diversified portfolio of exploration assets in proven mining jurisdictions. However, the outlook remains speculative, hinging on exploration results and funding availability. Success would require significant discoveries or strategic alliances to transition toward development.

Sources

Company description, financials, and market data provided by the user.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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