investorscraft@gmail.com

Intrinsic ValueArtemis Gold Inc. (ARTG.V)

Previous Close$39.48
Intrinsic Value
Upside potential
Previous Close
$39.48

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

Artemis Gold Inc. operates as a gold development company within the basic materials sector, focusing exclusively on the identification, acquisition, and strategic development of gold properties. The company's core revenue model is fundamentally forward-looking, designed to generate future income through the advancement of its projects toward production. Its primary asset is the significant Blackwater Gold Project in central British Columbia, a large-scale development asset, supplemented by a 32.3% equity stake in Velocity Minerals Ltd., which explores properties in Bulgaria. This positions Artemis as a pure-play developer in the gold mining lifecycle, distinct from producing miners, with its value contingent on successful project execution and future mine construction. The company's market position is that of a pre-revenue, single-asset developer, navigating the capital-intensive stages of permitting, feasibility, and financing required to bring a major gold deposit into production. Its success is intrinsically linked to the Blackwater project's progression, gold price trends, and its ability to secure necessary development capital.

Revenue Profitability And Efficiency

As a pre-production development company, Artemis Gold currently generates no revenue, which is typical for its stage of operations. The company reported a net loss of CAD 31.4 million for the period, reflecting significant expenditures on project advancement, administrative costs, and financing activities. Operating cash flow was negative CAD 8.8 million, while capital expenditures were substantially negative at CAD 482.8 million, indicative of the massive upfront investment being deployed into the development of the Blackwater Gold Project. This financial profile underscores the company's current focus on asset development rather than operational profitability.

Earnings Power And Capital Efficiency

Artemis Gold's current earnings power is negative, with a diluted EPS of -CAD 0.15, as the company is in a heavy investment phase. Capital efficiency is currently measured by the effective deployment of raised funds into project development rather than returns on capital. The substantial capital expenditures highlight the company's progress in advancing the Blackwater project toward production, which is the critical path to future earnings generation. The company's ability to efficiently convert invested capital into a producing asset will ultimately determine its long-term capital efficiency.

Balance Sheet And Financial Health

The company's balance sheet reflects its development-stage status, with a cash position of CAD 28.3 million against total debt of CAD 610.1 million. This significant debt load is primarily associated with project financing for the Blackwater development. The balance between available liquidity and substantial project-related debt underscores the high financial leverage typical of a company funding a large-scale mine construction project. Financial health is therefore closely tied to the successful management of its capital structure and the timely progression of the project according to plan.

Growth Trends And Dividend Policy

Artemis Gold's growth trajectory is entirely forward-looking, hinging on the successful development and eventual commissioning of the Blackwater Gold Project. All current financial trends are oriented toward achieving this singular strategic goal. As is standard for a company at this pre-revenue development stage, Artemis Gold does not pay a dividend. All available capital is being reinvested into project development to fund growth, with dividend considerations being a distant prospect contingent on the project reaching commercial production and generating sustainable free cash flow.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.04 billion, the market is attributing substantial value to Artemis Gold based on the future potential of the Blackwater project rather than current financial metrics. The beta of 1.343 indicates that the stock is expected to be more volatile than the broader market, which is characteristic of a single-asset development company whose value is highly sensitive to gold price fluctuations, project development milestones, and financing news. This valuation embodies significant growth expectations for the project's successful execution.

Strategic Advantages And Outlook

Artemis Gold's primary strategic advantage lies in its control of the large-scale Blackwater Gold Project in a stable mining jurisdiction. The outlook is entirely dependent on the company's ability to advance this project through construction and into production on schedule and within budget. Key near-term catalysts include permitting advancements, detailed engineering milestones, and securing the remaining project financing. The long-term outlook is promising if production is achieved, positioning the company to become a significant intermediate gold producer, but it carries the execution risks inherent in major project development.

Sources

Company Public FilingsTSXV 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