investorscraft@gmail.com

Intrinsic ValueElevation Gold Mining Corporation (ELVT.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Elevation Gold Mining Corporation operates as a junior gold mining company focused on the acquisition, exploration, development, and operation of precious metal properties within the United States. The company's core revenue model is centered on gold and silver production from its flagship Moss Mine in Arizona, with operations spanning the entire mining lifecycle from exploration to commercial extraction. As a small-cap producer in the competitive basic materials sector, Elevation Gold maintains a specialized focus on North American assets, positioning itself to capitalize on precious metal price cycles while managing the inherent risks of mineral extraction. The company's strategic emphasis on a single primary asset allows for concentrated operational expertise but also creates dependency on the Moss Mine's performance and resource life. Within the junior mining landscape, Elevation Gold competes for investor capital against both exploration-stage companies and established producers, requiring careful balance between production efficiency, exploration success, and financial sustainability. The company's market position reflects the challenges typical of emerging producers navigating capital intensity, commodity price volatility, and the technical complexities of heap leach operations in a single-asset portfolio.

Revenue Profitability And Efficiency

Elevation Gold generated CAD 62.0 million in revenue during FY2022 while reporting a significant net loss of CAD 43.6 million. The negative operating cash flow of CAD 4.4 million, coupled with capital expenditures of CAD 13.1 million, indicates substantial cash consumption from operations and development activities. This financial performance reflects the operational challenges and cost pressures facing junior mining companies, particularly those with single-asset production profiles in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company reported diluted EPS of -CAD 0.44, demonstrating current challenges in translating revenue into bottom-line profitability. The negative operating cash flow suggests the mining operation was not generating sufficient internal funds to cover both operating costs and necessary capital investments. This capital efficiency profile is characteristic of developing mining operations working to achieve sustainable production levels while managing the high fixed costs associated with mining infrastructure and processing facilities.

Balance Sheet And Financial Health

Elevation Gold maintained CAD 3.3 million in cash against total debt of CAD 12.9 million, indicating a leveraged financial position with limited liquidity buffers. The debt-to-equity structure suggests reliance on external financing to support operations and development activities. This balance sheet composition is common among junior mining companies but requires careful management of working capital and access to additional funding sources to maintain operational continuity.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, consistent with its growth-stage status and focus on reinvesting available capital into mine development and exploration. With a market capitalization of approximately CAD 8.5 million, Elevation Gold's growth trajectory is heavily dependent on operational improvements at the Moss Mine, successful resource expansion, and favorable movements in gold prices. The company's future growth prospects will likely require additional capital investment to extend mine life and optimize production economics.

Valuation And Market Expectations

Trading on the TSX Venture Exchange with a beta of 1.74, Elevation Gold exhibits higher volatility than the broader market, reflecting the speculative nature of junior mining investments. The current valuation incorporates market expectations for operational turnaround and future production growth, while also pricing in the significant execution risks associated with single-asset mining companies. Market pricing appears to balance the potential upside from gold price appreciation against the company's recent financial performance and leverage position.

Strategic Advantages And Outlook

Elevation Gold's primary strategic advantage lies in its 100% ownership of the Moss Mine, providing operational control and full exposure to potential production improvements. The company's outlook is closely tied to its ability to achieve consistent operational performance, manage cost structures, and demonstrate resource growth potential. Success will depend on navigating commodity price cycles while implementing technical improvements to enhance recovery rates and extend mine life through exploration success.

Sources

Company filingsTSX Venture Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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