investorscraft@gmail.com

Intrinsic ValueGaribaldi Resources Corp. (GGI.V)

Previous Close$0.15
Intrinsic Value
Upside potential
Previous Close
$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Garibaldi Resources Corp. operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits in British Columbia, Canada. The company's core business involves the systematic acquisition, exploration, and evaluation of mineral properties containing nickel, copper, cobalt, platinum group metals, gold, and silver. As an exploration-stage entity, Garibaldi generates no operating revenue, instead relying on equity financing to fund its geological programs while seeking to create shareholder value through successful discovery and property advancement. The company maintains a portfolio of prospective properties including the flagship Red Lion project along with Grizzly, Golden Bear, and several other early-stage assets in mineral-rich regions of British Columbia. Garibaldi competes in the highly speculative junior mining sector, where success depends on technical expertise, strategic land positioning, and capital market access. The company's market position reflects that of a typical venture-stage explorer, facing intense competition for investment dollars and requiring successful drill results to advance projects toward economic viability and potential partnership opportunities with major mining companies.

Revenue Profitability And Efficiency

As an exploration-stage company, Garibaldi reports no revenue generation, reflecting its pre-production status focused solely on mineral property evaluation. The company recorded a net loss of CAD 28.3 million for the period, consistent with its capital-intensive exploration activities. Operating cash flow was negative CAD 116,168, while capital expenditures were minimal at CAD 17,947, indicating limited field activity relative to prior periods. These metrics are characteristic of junior mining companies during evaluation phases, where financial performance is measured by exploration progress rather than profitability.

Earnings Power And Capital Efficiency

Garibaldi's earnings power remains unrealized, with diluted EPS of CAD -0.21 reflecting the company's exploration-focused operational phase. The absence of revenue streams necessitates continuous capital raising to fund exploration programs and administrative overhead. Capital efficiency is challenging to assess given the speculative nature of mineral exploration, where significant investment may precede any economic discovery. The company's ability to advance projects toward partnership or development milestones represents its primary path to future earnings potential.

Balance Sheet And Financial Health

The company maintains a minimal cash position of CAD 12,991 with no debt obligations, providing a clean but constrained financial structure. With negative cash flow from operations and substantial accumulated losses, Garibaldi's financial health depends entirely on its ability to raise additional equity capital through market financings. The absence of debt reduces immediate bankruptcy risk but highlights the company's reliance on shareholder support to continue operations and fund future exploration campaigns.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to exploration success and property advancement, with no current production or revenue growth trajectory. The company maintains no dividend policy, consistent with its pre-revenue status and need to preserve capital for exploration activities. Historical performance shows the typical pattern of junior explorers: periodic financings followed by focused exploration programs aimed at demonstrating property value through drilling results and technical studies.

Valuation And Market Expectations

With a market capitalization of approximately CAD 19 million, valuation reflects speculative investor expectations regarding the company's mineral property portfolio. The negative beta of -0.28 suggests low correlation with broader market movements, typical of exploration-stage mining stocks. Market expectations appear to incorporate potential discovery upside rather than current financial metrics, with valuation heavily dependent on technical assessment of exploration properties and commodity price outlook.

Strategic Advantages And Outlook

Garibaldi's strategic position hinges on its property portfolio in established mining jurisdictions and technical exploration capabilities. The outlook remains highly speculative, dependent on successful exploration results, commodity price trends, and financing availability. Near-term prospects will be determined by the company's ability to advance key properties through drilling programs and potentially attract partnership interest from larger mining companies seeking development opportunities in British Columbia's mineral belts.

Sources

Company DescriptionFinancial Metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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