investorscraft@gmail.com

Intrinsic ValueLiberty Gold Corp. (0V46.L)

Previous Close£1.02
Intrinsic Value
Upside potential
Previous Close
£1.02

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

Liberty Gold Corp. is an exploration-stage mining company focused on acquiring and developing mineral properties in North America, primarily targeting gold and other precious and base metals. The company operates in the highly cyclical and capital-intensive mining sector, with its core assets including the Goldstrike project in Utah and the Black Pine project in Idaho, both of which are in early-stage exploration. Liberty Gold’s revenue model is predicated on advancing these projects to attract joint venture partners or eventual production, though it currently generates no revenue. The company competes in a fragmented market dominated by larger, well-capitalized miners, positioning itself as a high-risk, high-reward play for investors seeking exposure to gold exploration. Its strategic focus on the western U.S. and Turkey provides geographic diversification but also exposes it to regulatory and operational risks inherent in mining jurisdictions. The lack of near-term cash flows underscores its reliance on equity financing and strategic partnerships to fund exploration activities.

Revenue Profitability And Efficiency

Liberty Gold reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 20.2 million, with diluted EPS of -CAD 0.0619, driven by exploration expenses and administrative costs. Operating cash flow was negative at CAD 13.4 million, while capital expenditures were minimal at CAD 16,688, indicating limited near-term investment in property development.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its exploration-stage operations, with no operating income or meaningful asset turnover. Negative cash flows highlight its dependence on external financing to sustain operations. Capital efficiency is difficult to assess given the early-stage nature of its projects, though the modest capex suggests a focus on preserving liquidity rather than aggressive expansion.

Balance Sheet And Financial Health

Liberty Gold’s balance sheet shows CAD 6.9 million in cash and equivalents, providing limited runway for exploration activities. Total debt is negligible at CAD 255,627, reducing near-term solvency risks. However, the absence of revenue and persistent cash burn necessitates future equity raises or asset monetization to fund operations beyond the short term.

Growth Trends And Dividend Policy

Growth hinges on successful exploration outcomes and potential partnerships to advance its projects. The company does not pay dividends, consistent with its focus on reinvesting scarce resources into exploration. Shareholder returns are entirely contingent on long-term project success or acquisition interest, given the speculative nature of its business model.

Valuation And Market Expectations

With a market cap of CAD 138.6 million, Liberty Gold trades as a pure-play exploration bet, with valuation tied to speculative resource potential rather than fundamentals. The beta of 1.33 reflects higher volatility versus the broader market, aligning with its high-risk profile. Investor expectations are likely centered on drilling results and resource estimates driving sentiment.

Strategic Advantages And Outlook

Liberty Gold’s key advantage lies in its portfolio of early-stage gold projects in mining-friendly jurisdictions. However, the outlook remains uncertain due to funding needs, exploration risks, and gold price volatility. Success depends on delineating economically viable resources and securing development capital, with potential upside tied to rising gold prices or strategic acquisitions.

Sources

Company description, financials, and market data provided by external API; additional context inferred from industry norms for exploration-stage miners.

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