investorscraft@gmail.com

Intrinsic ValueFreeman Gold Corp. (FMAN.V)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

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

Freeman Gold Corp. operates as a junior mineral exploration company focused on gold property development in North America. The company's core strategy involves the acquisition and systematic evaluation of mineral properties, with its principal asset being the Lemhi Gold Project in Idaho. This project encompasses a significant land package of patented and unpatented claims, representing the company's primary value driver. Freeman Gold functions within the high-risk, high-reward exploration segment of the basic materials sector, where success is contingent upon proving resource viability. Its business model is typical of early-stage miners, relying on equity financing to fund exploration activities with the objective of defining an economically viable mineral resource. The company's market position is that of a micro-cap explorer, competing for investor capital in a crowded field of junior mining ventures. Its focus on a single, advanced-stage project in a mining-friendly jurisdiction like Idaho provides a clear operational focus but also concentrates risk. The ultimate goal is to advance the Lemhi project through technical studies toward a potential development decision, which would fundamentally alter its market standing.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Freeman Gold generated no operating revenue during the period. The company reported a net loss of approximately CAD 32 thousand, reflecting the ongoing costs of administrative operations and project holding. With negative operating cash flow of CAD 953 thousand, the business is entirely dependent on external financing to sustain its exploration and corporate activities, which is standard for a company at this developmental stage.

Earnings Power And Capital Efficiency

The company currently possesses no earnings power, as evidenced by a negative diluted EPS. Capital is deployed almost exclusively into exploration expenditures and working capital to maintain its mineral property portfolio. The primary measure of capital efficiency at this stage is the advancement of the Lemhi project's technical understanding, rather than the generation of financial returns, which will only materialize upon successful project development.

Balance Sheet And Financial Health

Freeman Gold maintains a debt-free balance sheet, which is a prudent approach for a junior explorer. It held cash and equivalents of CAD 4.4 million at period-end, providing a runway to fund planned exploration programs. The financial health is typical for its peer group, characterized by minimal liabilities but a constant need to access equity markets to replenish treasury funds for ongoing operations.

Growth Trends And Dividend Policy

Growth is measured by technical milestones, such as resource definition and project advancement, rather than financial metrics. The company does not pay a dividend, as all available capital is reinvested into exploration activities. Future growth is entirely contingent on the successful delineation and eventual economic study of the Lemhi gold deposit, a multi-year process with significant technical and funding requirements.

Valuation And Market Expectations

With a market capitalization of approximately CAD 48 million, the market's valuation implicitly ascribes value to the Lemhi project's potential, as the company lacks cash flow or earnings. The low beta suggests the stock may trade with less volatility than the broader market, but it remains highly speculative. The valuation reflects investor expectations for future resource growth and a positive development outcome for its flagship asset.

Strategic Advantages And Outlook

The company's key strategic advantage is its 100% ownership of the Lemhi project in a established mining jurisdiction. The outlook is directly tied to the success of its exploration programs and its ability to fund them without diluting shareholders excessively. The near-term focus will be on de-risking the asset through technical work, while the long-term viability depends on demonstrating the project's economic potential in a feasible development scenario.

Sources

Company Financial StatementsSEDAR

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