investorscraft@gmail.com

Intrinsic ValueEndurance Gold Corporation (EDG.V)

Previous Close$0.62
Intrinsic Value
Upside potential
Previous Close
$0.62

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

Endurance Gold Corporation operates as a junior mineral exploration company focused on discovering and developing precious and strategic metal deposits across North America. The company's core revenue model is entirely exploration-driven, relying on capital markets financing to fund systematic exploration programs across its portfolio of mineral properties. Endurance Gold targets gold, niobium, nickel, and rare earth elements, positioning itself within the high-risk, high-reward junior mining sector where success depends on technical discovery and subsequent project advancement. The company maintains its competitive position through strategic property acquisition in proven geological terrains and methodical exploration work designed to identify economically viable mineral resources. As a TSXV-listed explorer, Endurance Gold competes for investor capital against numerous junior mining peers, differentiating itself through its specific project focus and technical execution capabilities. The company's market position remains entirely pre-revenue, with value creation contingent upon successful exploration outcomes and potential future partnerships or acquisitions by larger mining entities.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Endurance Gold generated no operating revenue during the period, reflecting its early-stage development status. The company reported a net loss of CAD 330,000, which is characteristic of junior miners focused solely on exploration activities. Operating cash flow was negative CAD 418,736, indicating sustained investment in exploration programs rather than cash generation. Capital expenditures of CAD 2.67 million demonstrate significant investment in property exploration and development.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted EPS of -CAD 0.002 reflecting the exploratory nature of its operations. Negative operating cash flow and substantial capital expenditures indicate capital is being deployed toward long-term asset creation rather than near-term profitability. The absence of revenue streams means capital efficiency must be measured through exploration progress and resource definition rather than traditional financial returns.

Balance Sheet And Financial Health

Endurance Gold maintains a debt-free balance sheet with cash and equivalents of CAD 1.42 million. This liquidity position provides runway for continued exploration activities, though the negative cash flow suggests eventual need for additional financing. The company's financial health is typical of junior explorers, with strength measured by cash reserves relative to burn rate rather than traditional leverage metrics.

Growth Trends And Dividend Policy

Growth is measured through exploration advancement rather than financial metrics, with capital expenditures indicating active project development. The company maintains no dividend policy, consistent with its pre-revenue status and capital reinvestment requirements. Future growth depends entirely on successful exploration results and the ability to advance projects toward economic viability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 46.7 million, valuation reflects investor expectations for exploration success rather than current financial performance. The beta of 1.605 indicates higher volatility versus the broader market, typical of speculative exploration stocks. Valuation is driven by perceived project potential and exploration upside rather than earnings multiples.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused exploration portfolio and technical expertise in North American mineral belts. The outlook remains contingent on exploration results, with success depending on discovery of economically viable mineral deposits. The company must balance exploration spending with available capital to advance projects while maintaining financial flexibility in a capital-intensive industry.

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