investorscraft@gmail.com

Intrinsic ValueAugusta Gold Corp. (G.TO)

Previous Close$1.69
Intrinsic Value
Upside potential
Previous Close
$1.69

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

Augusta Gold Corp. is a junior exploration company focused on acquiring and developing mineral properties, primarily gold and silver, in the United States. The company’s flagship asset is the Bullfrog gold project in Nevada, spanning approximately 7,800 acres of patented and unpatented mining claims. Operating in the high-risk, high-reward gold exploration sector, Augusta Gold targets resource expansion and eventual production, positioning itself as a speculative play in the precious metals market. The company’s revenue model hinges on successful exploration, resource definition, and future project monetization, either through development or strategic partnerships. As a small-cap player, Augusta Gold competes in a capital-intensive industry dominated by larger producers, relying on investor appetite for exploration-stage opportunities. Its market position is tied to gold price volatility, permitting timelines, and the ability to advance its Bullfrog project toward feasibility.

Revenue Profitability And Efficiency

Augusta Gold reported no revenue in FY 2023, reflecting its pre-production stage. The company posted a net income of CAD 6.66 million, primarily driven by non-operating items rather than core business activities. Operating cash flow was negative at CAD 2.99 million, underscoring the cash-intensive nature of exploration. With no capital expenditures recorded, the focus remains on advancing its Nevada assets without significant near-term production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.0777 is not indicative of sustainable earnings, as it stems from non-recurring gains rather than operational performance. Augusta Gold’s capital efficiency is constrained by its exploration focus, with no near-term cash flows to offset exploration costs. The lack of revenue generation highlights dependence on external financing to fund ongoing activities and project development.

Balance Sheet And Financial Health

Augusta Gold’s balance sheet shows limited liquidity, with CAD 315,000 in cash and equivalents against total debt of CAD 31.42 million. The high debt-to-equity structure raises concerns about financial flexibility, particularly given the absence of operating cash flows. The company’s ability to meet obligations hinges on successful fundraising or asset monetization, typical of junior mining firms in the exploration phase.

Growth Trends And Dividend Policy

Growth prospects are tied to the Bullfrog project’s advancement, though the company has yet to transition from exploration to development. No dividends are paid, consistent with its pre-revenue status and reinvestment needs. Shareholder returns are contingent on resource expansion, gold price trends, and eventual project commercialization, which remain speculative at this stage.

Valuation And Market Expectations

With a market cap of CAD 90.25 million, Augusta Gold is valued on potential rather than current fundamentals. The beta of 0.90 suggests moderate sensitivity to market movements, though gold price volatility remains a key driver. Investors likely price in exploration upside, but the absence of revenue or reserves limits traditional valuation metrics, reflecting high risk-reward dynamics.

Strategic Advantages And Outlook

Augusta Gold’s strategic advantage lies in its Nevada-focused assets, a jurisdiction with mining-friendly policies. However, the outlook is uncertain, dependent on exploration success, funding access, and gold market conditions. The company must navigate permitting, financing, and technical challenges to unlock value, making it a speculative bet for investors comfortable with exploration-stage risks.

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