investorscraft@gmail.com

Intrinsic ValueGCM Mining Corp. (GCM.TO)

Previous Close$3.11
Intrinsic Value
Upside potential
Previous Close
$3.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GCM Mining Corp. operates as a mid-tier gold producer with a strategic focus on Colombia, where it owns and operates the Segovia operations, including the El Silencio, Providencia, and Sandra K underground mines. The company also holds interests in several exploration and development projects, such as the Zancudo, Marmato, and Toroparu projects, positioning it across key gold districts in Colombia, Canada, and Guyana. Its revenue model is primarily driven by gold and silver production, with a strong emphasis on cost-efficient underground mining and exploration upside. GCM Mining differentiates itself through its high-grade Segovia operations, which have consistently delivered robust production metrics, and its disciplined approach to capital allocation, balancing growth investments with shareholder returns. The company competes in the competitive precious metals sector, where scale and operational efficiency are critical, and maintains a niche position as a Colombia-focused producer with expansion potential in neighboring jurisdictions.

Revenue Profitability And Efficiency

In FY 2021, GCM Mining reported revenue of CAD 382.6 million, supported by steady gold production and favorable commodity prices. Net income stood at CAD 180.0 million, reflecting strong operational performance and cost management. The company generated CAD 80.6 million in operating cash flow, though capital expenditures of CAD 63.5 million underscored ongoing investments in mine development and exploration.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 1.67 highlights the company’s earnings strength, driven by high-margin production from Segovia. Operating cash flow covered capital expenditures, indicating sustainable reinvestment capacity. The balance between production growth and cost control remains a key driver of capital efficiency.

Balance Sheet And Financial Health

GCM Mining maintained a solid liquidity position with CAD 323.6 million in cash and equivalents, against total debt of CAD 318.1 million. The strong cash balance provides flexibility for debt management and growth initiatives, though leverage metrics warrant monitoring given the capital-intensive nature of mining operations.

Growth Trends And Dividend Policy

The company has demonstrated consistent production growth, supported by its Segovia operations and exploration pipeline. A dividend of CAD 0.255 per share reflects a commitment to returning capital to shareholders, though yield sustainability depends on gold price stability and operational execution.

Valuation And Market Expectations

Market expectations appear balanced, with the stock’s beta of 1.41 indicating moderate sensitivity to broader market movements. Valuation likely reflects optimism around production growth and exploration potential, tempered by geopolitical risks in Colombia and commodity price volatility.

Strategic Advantages And Outlook

GCM Mining’s strategic advantages include its high-grade assets, geographic diversification, and disciplined growth strategy. The outlook remains positive, contingent on operational stability, successful project development, and prudent capital allocation. Risks include exposure to gold prices and jurisdictional challenges in Colombia.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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