investorscraft@gmail.com

Intrinsic ValueVista Gold Corp. (0VNO.L)

Previous Close£2.30
Intrinsic Value
Upside potential
Previous Close
£2.30

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

Vista Gold Corp. operates as a gold exploration and development company, primarily focused on advancing its flagship Mt Todd gold project in Australia's Northern Territory. The company specializes in evaluating and acquiring high-potential gold assets, leveraging geological expertise to identify economically viable deposits. As a junior mining firm, Vista Gold does not yet generate revenue from production, relying instead on strategic partnerships, equity financing, and project development to create long-term value. The gold mining sector is highly competitive, with significant capital requirements and regulatory hurdles, but Vista Gold differentiates itself through its disciplined approach to resource evaluation and its focus on tier-one jurisdictions like Australia. The company's market position hinges on the successful advancement of Mt Todd, which, if developed, could transition Vista Gold from an explorer to a producer, enhancing its appeal to investors seeking exposure to gold price upside.

Revenue Profitability And Efficiency

Vista Gold Corp. currently reports no revenue, as it remains in the pre-production phase. The company's net income of $11.25 billion for the period appears anomalous and may reflect one-time accounting adjustments or non-operating gains, given its exploration-stage status. Operating cash flow was negative at -$5.74 million, consistent with ongoing project evaluation and corporate overhead costs, while capital expenditures of -$2.1 million suggest measured investment in its assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of $92.06 is incongruent with its pre-revenue stage and likely stems from extraordinary items rather than operational performance. As an exploration-focused entity, Vista Gold's capital efficiency is best assessed by its ability to advance Mt Todd toward feasibility and financing, with current cash burn rates indicating a need for additional funding to sustain operations and development activities.

Balance Sheet And Financial Health

Vista Gold maintains a debt-free balance sheet, with $16.95 million in cash and equivalents providing near-term liquidity. The absence of leverage reduces financial risk, but the company's ability to secure additional funding—whether through equity issuance or strategic partnerships—will be critical to advancing its projects without diluting shareholders excessively.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to the development of Mt Todd, with no near-term production or dividend expectations. The company's trajectory depends on permitting progress, feasibility studies, and gold price trends. Given its stage, Vista Gold does not pay dividends, reinvesting all available capital into project advancement and exploration activities.

Valuation And Market Expectations

With a market cap of $159 million, Vista Gold is valued on speculative potential rather than current cash flows. The beta of 1.078 suggests moderate sensitivity to market movements, with investors pricing in exploration upside and gold price exposure. Valuation hinges on Mt Todd's resource scale and the company's ability to attract development capital.

Strategic Advantages And Outlook

Vista Gold's key advantage lies in its focus on a single, large-scale asset in a mining-friendly jurisdiction, reducing geopolitical risk. The outlook remains speculative, contingent on gold market conditions and the company's ability to advance Mt Todd toward production. Success would require significant capital and operational execution, making the stock suitable only for risk-tolerant investors with a long-term horizon.

Sources

Company filings, market data

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