investorscraft@gmail.com

Intrinsic ValueDamara Gold Corp. (DMR.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 2008 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Damara Gold Corp. operates as a junior mineral exploration company focused exclusively on gold properties within Canada's mining sector. The company's core business model centers on the acquisition, exploration, and potential development of mineral claims, with its primary asset being a 75% interest in the Placer Mountain property in British Columbia. This property encompasses 22 mineral claims spanning approximately 8,955 hectares, representing a significant land package in a region known for its mineral potential. As a micro-cap exploration entity, Damara does not generate revenue from operations, instead relying on equity financing to fund its exploratory activities. The company's strategic positioning is that of an early-stage player, aiming to advance its properties through initial exploration work to potentially attract development partners or acquisition interest from larger mining corporations. Its focus on a single, substantial property distinguishes it from some peers who may hold more diversified portfolios, allowing for concentrated effort but also carrying higher project-specific risk. The company operates in the highly competitive and capital-intensive junior mining sector, where success is contingent on technical discovery and favorable market conditions for gold.

Revenue Profitability And Efficiency

Damara Gold Corp. is a pre-revenue company, as is typical for junior exploration firms, reporting zero revenue for FY2023. The company reported a net loss of CAD 191,000, reflecting the ongoing costs of maintaining its corporate structure and exploration programs without any operating income. Operational cash flow was negative CAD 117,458, which is consistent with the cash-burn phase of mineral exploration, where expenditures are required for property maintenance, geological work, and administrative overhead before any potential production can be achieved.

Earnings Power And Capital Efficiency

The company's earnings power is currently non-existent, with a diluted loss per share of CAD 0.0027. Capital expenditures of CAD 109,033 were directed towards exploration and evaluation activities on its mineral properties. The negative cash flows from both operations and investing activities highlight the capital-intensive nature of the exploration business and the company's current stage of development, where financial resources are allocated entirely towards advancing its asset base rather than generating returns.

Balance Sheet And Financial Health

Damara's balance sheet reflects its early-stage status, with a minimal cash position of CAD 29,810 as of the fiscal year-end. A positive aspect is the absence of total debt, which is common for junior explorers that finance through equity issuances rather than leverage. The company's financial health is characterized by very limited liquidity, indicating a likely need for near-term financing to continue its exploration programs and cover corporate expenses.

Growth Trends And Dividend Policy

As an exploration-stage company, Damara's growth trajectory is measured by the advancement of its Placer Mountain property through the exploration lifecycle rather than financial metrics. There is no history of revenue growth or dividend payments, with a dividend per share of zero, which is standard for companies focused on reinvesting all available capital into resource definition and project development. Future growth is entirely dependent on successful exploration results and the ability to secure additional funding.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.1 million, the market's valuation of Damara is speculative, pricing in the potential future value of its exploration assets rather than current financial performance. The beta of 0.653 suggests the stock has been less volatile than the broader market, which may be influenced by its low trading volume and micro-cap status. The valuation implicitly reflects investor expectations for successful exploration outcomes that could significantly enhance the project's value.

Strategic Advantages And Outlook

Damara's primary strategic advantage lies in its focused land position in a prospective mining region of British Columbia. The outlook is inherently tied to the results of its exploration programs and the prevailing price of gold. The company's future is contingent upon its ability to successfully explore its property, demonstrate economic mineralization, and secure the necessary capital to advance the project, with the ultimate goal of realizing value through a partnership or corporate transaction.

Sources

Company Financial Statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2009201020112012201320142015201620172018201920202021202220232024202520262027202820292030203120322033

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