investorscraft@gmail.com

Intrinsic ValuePinnacle Silver and Gold Corp. (0V9B.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Newrange Gold Corp. operates as an exploration-stage company focused on identifying, acquiring, and developing precious and base metal projects in Canada and the United States. The company primarily explores gold and silver ores, with key assets including the 100%-owned North Birch project spanning 3,850 hectares in Northwestern Ontario and the Argosy gold mine in the Red Lake Mining division. Positioned in the volatile gold exploration sector, Newrange Gold Corp. competes in a capital-intensive industry where success hinges on resource discovery, permitting, and financing. The company’s market position remains speculative, given its pre-revenue status and reliance on external funding to advance exploration activities. Its strategic focus on high-potential jurisdictions like Ontario’s Red Lake district, a historically prolific gold region, provides a competitive edge, though execution risks persist amid fluctuating commodity prices and regulatory hurdles.

Revenue Profitability And Efficiency

As an exploration-stage entity, Newrange Gold Corp. reported no revenue in FY2023, with a net loss of CAD 1.06 million. The absence of operating income reflects its pre-production status, while negative operating cash flow of CAD 554,662 underscores ongoing exploration expenditures. Capital expenditures were minimal at CAD 176, indicating limited near-term development activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.036 highlights its current lack of earnings power, typical of junior mining firms in the exploration phase. Negative cash flow from operations and reliance on equity financing or debt to fund projects suggest low capital efficiency, though this is common for early-stage resource companies.

Balance Sheet And Financial Health

Newrange Gold Corp. held CAD 323,771 in cash and equivalents as of FY2023-end, against total debt of CAD 40,000, indicating a modest debt burden. However, the limited cash reserves relative to annual operating losses may necessitate additional funding to sustain exploration efforts, posing liquidity risks.

Growth Trends And Dividend Policy

Growth prospects hinge on successful resource delineation at its North Birch and Argosy projects, though no near-term production is anticipated. The company has no dividend policy, consistent with its focus on reinvesting scarce capital into exploration.

Valuation And Market Expectations

With a market cap of CAD 1.09 million, the company trades as a speculative bet on exploration success. The low beta of 0.611 suggests relative insulation from broad market swings, but valuation remains tied to gold price volatility and drill results.

Strategic Advantages And Outlook

Newrange Gold Corp.’s key advantage lies in its asset location in proven mining jurisdictions, but its outlook is highly uncertain. Success depends on securing financing, advancing projects, and navigating commodity cycles, with significant downside risk if exploration fails to yield viable resources.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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