investorscraft@gmail.com

Intrinsic ValueBaru Gold Corporation (BARU.V)

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

Baru Gold Corporation operates as a junior mineral exploration company focused on developing gold-silver assets in Indonesia. The company's primary revenue model centers on advancing its exploration projects to production-ready status, with the ultimate goal of generating future income through mineral extraction or strategic partnerships. Baru Gold maintains a 70% controlling interest in the flagship Sangihe gold-silver project, which spans 42,000 hectares on Sangihe Island, alongside the Miwah gold project covering 30,000 hectares in Aceh Province. Within the competitive junior mining sector, the corporation positions itself as an Indonesia-focused explorer leveraging local geological potential while navigating the complex regulatory environment of Southeast Asia's mining industry. Its market position remains that of an early-stage developer, requiring significant capital investment before achieving production capabilities. The company's strategy involves systematic exploration to demonstrate resource potential and attract development capital or acquisition interest from larger mining entities seeking exposure to Indonesian gold assets.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Baru Gold reported no revenue for the period, reflecting its developmental stage. The company recorded a net loss of CAD 2.3 million, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was negative CAD 505,536, indicating ongoing investment in project advancement without corresponding income streams. Capital expenditures of CAD 89,942 demonstrate restrained spending relative to historical exploration budgets, potentially reflecting strategic capital preservation.

Earnings Power And Capital Efficiency

Baru Gold currently lacks earnings power, with diluted EPS of -CAD 0.0095 per share. The negative earnings reflect the company's pre-production status where exploration costs exceed any potential income. Capital efficiency metrics are challenging to assess given the exploratory nature of operations, with returns contingent on successful resource definition and future development. The company's ability to generate future earnings depends entirely on successful project advancement and eventual production or strategic transaction outcomes.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CAD 48,330 against total debt of CAD 2.69 million. This constrained cash position necessitates ongoing capital raising activities to fund operations and exploration programs. The debt level relative to the company's market capitalization of approximately CAD 24.2 million indicates significant financial leverage for a junior explorer. The financial health appears challenged, requiring near-term financing to maintain operational continuity and project development momentum.

Growth Trends And Dividend Policy

Growth prospects are tied exclusively to exploration success and project development milestones at the Sangihe and Miwah properties. The company maintains no dividend policy, consistent with its pre-revenue status and capital allocation priorities focused entirely on exploration activities. Shareholder returns are anticipated through potential capital appreciation rather than income distribution, dependent on technical progress and commodity price movements. The absence of revenue growth trends is characteristic of exploration-stage mining companies.

Valuation And Market Expectations

With a market capitalization of approximately CAD 24.2 million, valuation reflects speculative expectations regarding the company's Indonesian gold assets rather than current financial performance. The elevated beta of 2.06 indicates high volatility and sensitivity to gold price fluctuations and exploration news flow. Market expectations appear to incorporate significant risk premium for both geological success and jurisdictional factors inherent in Indonesian mining development.

Strategic Advantages And Outlook

Baru Gold's strategic position hinges on its early-mover advantage in under-explored Indonesian territories with historical gold mineralization. The outlook remains highly speculative, contingent on successful resource definition, permitting advancements, and favorable gold market conditions. The company must secure additional financing to advance projects while navigating the technical and regulatory complexities of Indonesian mineral development. Near-term catalysts likely include exploration results and partnership announcements that could validate the project potential.

Sources

Company disclosure documentsTSXV filings

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