investorscraft@gmail.com

Intrinsic ValueCabral Gold Inc. (CBR.V)

Previous Close$0.69
Intrinsic Value
Upside potential
Previous Close
$0.69

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

Cabral Gold Inc. operates as a junior mineral exploration and development company focused exclusively on gold properties in Brazil. The company's primary asset and strategic focus is the Cuiú Cuiú gold project, located in the mineral-rich state of Pará in northern Brazil. This region is recognized for its significant gold endowment, positioning Cabral within a prominent geological district. The company's core revenue model is currently non-operational, as it remains in the pre-production exploration phase, relying entirely on equity financing to fund ongoing drilling programs, resource definition, and feasibility studies. Cabral's market position is that of an early-stage explorer, competing for investor capital against numerous other junior mining ventures. Success depends on demonstrating the economic potential of Cuiú Cuiú through consistent technical results and resource expansion. The company's operational base in Vancouver, Canada, provides access to North American capital markets, while its on-the-ground activities in Brazil navigate the local regulatory and environmental landscape. The ultimate goal is to advance the project toward a development decision, potentially leading to future production or a strategic acquisition by a larger mining entity.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Cabral Gold reported no revenue for the period. The company's financial performance is characterized by a net loss of CAD 7.3 million, which is typical for a firm focused on funding intensive exploration activities. Operating cash flow was significantly negative at CAD 6.4 million, reflecting the substantial cash burn required to advance its mineral properties. Capital expenditures were a more modest CAD 0.57 million, indicating that spending was heavily weighted toward operational expenses like drilling and studies rather than significant fixed asset purchases.

Earnings Power And Capital Efficiency

Cabral Gold currently lacks earnings power, with a diluted loss per share of CAD 0.0365. Capital efficiency is measured by the effective deployment of raised funds into exploration work that increases the project's value. The negative cash flow from operations demonstrates that capital is being consumed to generate technical data and expand the resource base. The company's success hinges on its ability to convert exploration spending into a substantially larger in-ground resource valuation, which is the primary metric of capital efficiency at this stage.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet, with total debt reported as zero, which is a common and prudent strategy for junior explorers to avoid financial distress. Cash and equivalents stood at CAD 1.77 million at the period's end. Given the annual cash burn rate, this position indicates a need for near-term financing to sustain operations. Financial health is entirely dependent on the company's ability to access equity markets to fund its exploration programs until a more advanced development stage is reached.

Growth Trends And Dividend Policy

Growth is measured not by financial metrics but by progress in resource definition, technical studies, and project advancement at the Cuiú Cuiú property. The company does not pay a dividend, which is consistent with its status as a pre-production exploration entity. All available capital is reinvested into exploration activities aimed at increasing shareholder value through resource growth and de-risking the asset. Future growth prospects are directly tied to successful exploration results and the demonstration of economic viability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 125 million, the market is attributing significant value to the company's mineral claims and exploration potential, rather than current financial performance. The beta of 1.535 indicates higher volatility than the market, which is typical for speculative junior mining stocks whose fortunes are tied to exploration news and gold price fluctuations. This valuation reflects investor expectations for future resource expansion and successful project development at Cuiú Cuiú.

Strategic Advantages And Outlook

Cabral's primary strategic advantage lies in its control of the Cuiú Cuiú project in a proven gold district. The outlook is entirely contingent on exploration success and the ability to secure ongoing funding. Key milestones include expanding the resource base, completing economic studies, and potentially attracting a joint venture partner. The company's prospects are highly correlated with the gold price, as a stronger price environment improves the economics of its project and its ability to raise capital. The path forward involves high risk but offers the potential for substantial reward if exploration objectives are met.

Sources

Company Financial StatementsTSXV 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