investorscraft@gmail.com

Intrinsic ValueBrigadier Gold Limited (BRG.V)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2010 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brigadier Gold Limited operates as a junior mineral exploration company focused on discovering and developing precious metal deposits, primarily within the high-potential mining jurisdictions of Canada and Mexico. The company's core revenue model is entirely predicated on creating shareholder value through successful mineral exploration, as it currently generates no operating revenue. Its principal asset is the 100%-owned Picachos Gold-Silver property, a significant 3,954-hectare land package situated in the mineral-rich state of Sinaloa, Mexico. This strategic focus places the company squarely within the volatile and capital-intensive junior mining sector, where success is measured by technical discovery and subsequent project advancement rather than immediate cash flow. Brigadier's market position is that of an early-stage explorer, competing for investor capital against numerous other micro-cap companies. Its strategy involves systematic exploration to define a mineral resource, with the ultimate goal of attracting a partnership or acquisition by a larger mining producer. The company maintains a lean operational structure to conserve capital while advancing its key projects.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Brigadier Gold reported no revenue for FY 2023, which is typical for its development stage. The company recorded a substantial net loss of CAD 4.33 million, reflecting the high costs associated with active mineral exploration programs and corporate administration. Operating cash flow was deeply negative at CAD -1.10 million, indicating significant cash consumption to fund exploration activities and maintain its corporate structure without any incoming cash generation from operations.

Earnings Power And Capital Efficiency

Brigadier Gold currently possesses no earnings power, as evidenced by its negative diluted EPS of CAD -0.0375. Capital efficiency is measured by the successful deployment of funds into exploration that increases the value of its mineral properties. The company's entire operational focus is on converting invested capital into tangible exploration results, such as drill-defined mineralization, which is the primary metric for value creation at this stage rather than traditional return measures.

Balance Sheet And Financial Health

The company's balance sheet reflects its status as an early-stage explorer, holding a modest cash balance of CAD 144,388 as of year-end. A positive aspect is the absence of total debt, which provides financial flexibility. However, the limited cash position, combined with consistent negative cash flows, indicates a recurring need to access equity markets for funding to sustain exploration programs and cover general corporate expenses, presenting a significant ongoing financial challenge.

Growth Trends And Dividend Policy

Growth for Brigadier is solely tied to the technical advancement and potential resource definition at its Picachos and Killala Lake properties. There is no historical revenue growth to analyze. The company does not pay a dividend, which is standard for junior explorers, as all available capital is reinvested into exploration activities. Future growth is contingent upon successful exploration results that demonstrably increase the project's value, potentially leading to financing, joint ventures, or other strategic transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.28 million, the market valuation is entirely speculative, pricing in the potential for future discovery rather than current financial performance. The negative beta of -0.428 suggests a historical lack of correlation with broader market movements, which is common for micro-cap resource stocks whose fortunes are tied to project-specific news. The valuation implies modest market expectations for exploration success, reflecting the high-risk nature of grassroots mineral exploration.

Strategic Advantages And Outlook

Brigadier's strategic advantage lies in its ownership of a 100% interest in a sizable, prospective land package in a known mining region. The outlook is entirely dependent on exploration outcomes. Success hinges on defining an economic mineral resource, which would fundamentally alter the company's prospects. The primary risk is the failure to make a significant discovery, which could lead to continued dilution or project stagnation. The near-term trajectory will be determined by drilling results and the ability to secure necessary financing.

Sources

Company Annual Financial Filings (SEDAR+)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035

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