investorscraft@gmail.com

Intrinsic ValueGoldgroup Mining Inc. (GGA.TO)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Goldgroup Mining Inc. operates as a junior gold mining company focused on the acquisition, exploration, and development of gold-bearing mineral properties in the Americas. The company's primary assets include the Cerro Prieto project in Sonora, Mexico, and the San José de Gracia project in Sinaloa State, Mexico, both held under 100% ownership. These projects position Goldgroup in the competitive gold exploration sector, where it targets resource expansion and potential future production. The company's revenue model hinges on advancing its mineral properties through exploration and feasibility studies, with the long-term goal of transitioning into gold production. As a small-cap player, Goldgroup competes in a capital-intensive industry dominated by larger producers, relying on strategic partnerships, financing, and efficient resource management to sustain operations. Its market position is speculative, given its pre-production status and exposure to gold price volatility, exploration risks, and regulatory challenges in Mexico.

Revenue Profitability And Efficiency

In FY 2023, Goldgroup reported revenue of CAD 9.8 million, likely from asset sales or other non-core activities, as the company is not yet in production. Net income stood at a loss of CAD 6.7 million, reflecting ongoing exploration and administrative costs. Operating cash flow was negative CAD 1.9 million, while capital expenditures reached CAD 13.8 million, underscoring the high-cost nature of mineral exploration and development.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD -0.15 highlights its current lack of earnings power, typical for a pre-revenue exploration firm. Negative operating cash flow and significant capital expenditures indicate heavy reliance on external financing to fund exploration activities. Capital efficiency remains constrained by the speculative nature of mineral exploration and the time required to advance projects to production.

Balance Sheet And Financial Health

Goldgroup's balance sheet shows limited liquidity, with CAD 292,000 in cash and equivalents against CAD 182,000 in total debt. The minimal debt level reduces near-term solvency risks, but the low cash position raises concerns about funding runway. The company's ability to continue operations depends on securing additional financing or strategic partnerships to advance its projects.

Growth Trends And Dividend Policy

As an exploration-stage company, Goldgroup does not pay dividends, reinvesting all available capital into project development. Growth prospects hinge on successful exploration results and the eventual transition to production at its Mexican assets. The company's trajectory remains highly speculative, tied to gold prices, exploration success, and ability to secure development funding.

Valuation And Market Expectations

With a market cap of CAD 2.5 million, the market appears to assign minimal value to Goldgroup's assets, reflecting the high risk associated with its pre-production status. The beta of 1.185 suggests higher volatility than the broader market, consistent with junior mining stocks. Valuation will remain speculative until the company demonstrates viable reserves or a clear path to production.

Strategic Advantages And Outlook

Goldgroup's strategic advantages include its 100% ownership of Mexican gold projects in mining-friendly jurisdictions. However, the outlook remains uncertain, dependent on exploration success, financing, and gold market conditions. The company must navigate significant operational and financial challenges to advance its assets toward production and create shareholder value.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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