investorscraft@gmail.com

Intrinsic ValueEquinox Gold Corp. (EQX.TO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Equinox Gold Corp. operates as a mid-tier gold producer with a diversified portfolio of mines across the Americas, including Brazil, Mexico, the United States, and Canada. The company’s core revenue model is driven by gold production from its operational assets, such as the Aurizona, RDM, and Los Filos mines, supplemented by strategic development projects like the Greenstone joint venture. Equinox Gold leverages a mix of open-pit and underground mining methods to optimize resource extraction, targeting cost-efficient production to enhance margins. Positioned in the competitive gold mining sector, the company focuses on organic growth through exploration and disciplined acquisitions, while maintaining a balanced risk profile across geopolitical jurisdictions. Its market position is strengthened by a pipeline of expansion projects, including the high-potential Greenstone asset, which is expected to significantly boost production and reserves. The company’s geographic diversification mitigates operational risks, while its focus on tier-one mining jurisdictions enhances investor confidence.

Revenue Profitability And Efficiency

Equinox Gold reported revenue of CAD 1.51 billion for the period, with net income of CAD 339.3 million, reflecting a solid margin in the gold sector. The company’s diluted EPS stood at CAD 0.75, indicating efficient earnings generation. Operating cash flow was robust at CAD 372.2 million, though capital expenditures of CAD 412.1 million highlight ongoing investments in growth projects. The balance between profitability and reinvestment underscores a disciplined approach to capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable gold production and cost management, with a focus on optimizing operational efficiency across its mines. Capital efficiency is evident in its strategic deployment of resources toward high-return projects like Greenstone, which is expected to enhance long-term production capacity. The ability to generate positive operating cash flow despite significant capex underscores its resilient business model.

Balance Sheet And Financial Health

Equinox Gold maintains a balanced financial position, with CAD 239.3 million in cash and equivalents against total debt of CAD 1.41 billion. The debt level reflects funding for growth initiatives, but the company’s liquidity and cash flow generation provide a buffer for obligations. The absence of dividends allows for reinvestment in operations and project development, aligning with its growth-focused strategy.

Growth Trends And Dividend Policy

The company’s growth trajectory is driven by organic expansion, particularly the Greenstone project, which is poised to elevate production volumes. Equinox Gold does not currently pay dividends, prioritizing capital retention for reinvestment in high-return projects. This approach aligns with its strategy to maximize long-term shareholder value through scalable production and reserve growth.

Valuation And Market Expectations

With a market capitalization of CAD 4.21 billion and a beta of 1.51, Equinox Gold is viewed as a higher-risk, growth-oriented gold producer. The market likely prices in execution risks associated with its expansion projects, balanced against the potential for increased production and reserves. Valuation metrics reflect investor confidence in its ability to deliver on growth targets.

Strategic Advantages And Outlook

Equinox Gold’s strategic advantages include geographic diversification, a pipeline of growth projects, and a focus on cost-efficient production. The outlook remains positive, with the Greenstone project expected to be a key driver of future performance. The company’s ability to navigate operational and commodity price volatility will be critical to sustaining its growth momentum and enhancing shareholder returns.

Sources

Company filings, market data

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