investorscraft@gmail.com

Intrinsic ValueAscot Resources Ltd. (AOT.TO)

Previous Close$0.06
Intrinsic Value
Upside potential
Previous Close
$0.06

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

Ascot Resources Ltd. is a mineral development and exploration company focused on gold, silver, copper, and molybdenum deposits in North America. The company operates primarily in British Columbia and Washington State, with key assets including the Premier Gold and Red Mountain projects. These projects, spanning over 25,000 hectares, position Ascot as a mid-tier player in the precious metals sector, leveraging high-potential exploration zones in mining-friendly jurisdictions. Ascot’s revenue model hinges on advancing its development-stage projects toward production, with future cash flows expected from mining operations. The company’s strategic focus on gold aligns with broader market demand for safe-haven assets, though its pre-production status exposes it to commodity price volatility and funding risks. Competing against established miners and junior explorers, Ascot must balance capital efficiency with aggressive exploration to differentiate itself. Its 100% ownership of key properties provides control over development timelines, but execution risks remain high given the capital-intensive nature of mining.

Revenue Profitability And Efficiency

Ascot reported revenue of CAD 15.4 million in the latest fiscal year, primarily from non-core gravel operations, while its net loss widened to CAD 31.5 million due to exploration and development costs. Negative operating cash flow (CAD 5.7 million) and high capital expenditures (CAD 153.4 million) reflect its pre-production stage, with efficiency metrics skewed by upfront investments in resource definition and feasibility studies.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.046 underscores its lack of earnings power in the current phase. Capital efficiency is challenged by negative free cash flow, with significant outlays directed toward advancing the Premier Gold project. Until production commences, Ascot’s ability to generate returns hinges on successful project financing and operational execution.

Balance Sheet And Financial Health

Ascot holds CAD 28 million in cash against CAD 44 million in total debt, indicating a leveraged position typical of development-stage miners. The balance sheet reflects heavy investment in property and equipment, with liquidity dependent on equity raises or debt refinancing. Financial health remains precarious until sustainable cash flows materialize from mining operations.

Growth Trends And Dividend Policy

Growth is tied to project development, with no dividends paid due to reinvestment needs. The company’s trajectory depends on achieving production milestones at Premier Gold, which could unlock valuation upside. Until then, shareholder returns are likely deferred, with capital allocated to de-risking assets.

Valuation And Market Expectations

The CAD 118.8 million market cap prices in exploration potential but discounts execution risks. A beta of 1.39 reflects high sensitivity to gold prices and equity market sentiment. Investors appear to await clarity on project timelines and funding before ascribing higher value.

Strategic Advantages And Outlook

Ascot’s key advantage lies in its high-grade gold projects in stable jurisdictions, but the outlook remains speculative pending production ramp-up. Success hinges on securing financing, managing cost inflation, and navigating permitting processes. Near-term volatility is expected until operational milestones are met.

Sources

Company filings, TSX disclosures

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