investorscraft@gmail.com

Intrinsic ValueGranada Gold Mine Inc. (GGM.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Granada Gold Mine Inc. operates as a junior natural resource exploration company focused exclusively on gold deposits within Canada's prolific mining jurisdictions. The company's entire operational focus centers on its 100%-owned Granada property, a 1,474-hectare land package containing two mining leases and fifty mining claims situated in the mineral-rich Rouyn-Noranda region of Quebec. This strategic positioning places the company within a well-established mining district known for its high-grade gold mineralization and existing infrastructure, providing geological advantages but requiring significant capital to advance from exploration to production. As a pre-revenue junior miner, Granada Gold Mine's business model relies entirely on equity financing to fund exploration programs, metallurgical testing, and resource definition drilling aimed at proving the economic viability of its asset. The company operates in the highly competitive gold exploration sector, where it competes for investor capital against numerous other junior miners, with its market position entirely dependent on technical results from its single-asset portfolio. Success hinges on demonstrating increased resource estimates, positive preliminary economic assessments, and ultimately attracting development partners or acquisition interest from larger mining companies.

Revenue Profitability And Efficiency

The company remains in the pre-production exploration phase with no revenue generation during the period. Granada Gold Mine reported a net loss of CAD 1.93 million, reflecting the substantial costs associated with maintaining mineral properties, conducting exploration activities, and covering corporate overhead. With negative operating cash flow of CAD 6,261 and no capital expenditures, the company operated with minimal exploration activity while focusing on preserving its limited financial resources. The absence of revenue underscores the early-stage nature of the business and its complete dependence on external financing to sustain operations.

Earnings Power And Capital Efficiency

Granada Gold Mine demonstrates no current earnings power, reporting a diluted EPS of CAD -0.0122, which is characteristic of exploration-stage mining companies. The company's capital efficiency cannot be meaningfully assessed without revenue-generating operations or productive assets. All financial metrics reflect the high-risk profile of mineral exploration, where capital is deployed toward long-term asset development rather than near-term profitability. The business model requires substantial future investment before any return on capital can be realized.

Balance Sheet And Financial Health

The company maintains a constrained financial position with minimal liquidity, evidenced by cash and equivalents of just CAD 9,146 against total debt of CAD 1.39 million. This significant debt burden relative to available cash resources creates substantial financial pressure and indicates reliance on future financing activities to meet obligations. The balance sheet structure is typical of junior exploration companies but highlights immediate funding requirements to support ongoing operations and debt servicing, presenting considerable financial risk.

Growth Trends And Dividend Policy

As an exploration-stage company, Granada Gold Mine exhibits no revenue growth trajectory and maintains a non-dividend policy, consistent with its developmental focus. Growth prospects are entirely tied to technical advancements at the Granada property, including resource expansion and feasibility studies. The company's ability to execute growth initiatives depends entirely on securing additional financing in competitive capital markets. Shareholder returns are contingent upon successful project development or strategic transaction outcomes rather than current operational performance.

Valuation And Market Expectations

With a market capitalization of approximately CAD 7.43 million, the market valuation reflects speculative expectations regarding the Granada property's potential rather than current financial performance. The high beta of 2.338 indicates significant volatility and sensitivity to gold price movements and exploration news flow. Valuation metrics based on earnings or cash flow are not applicable, with the share price primarily driven by investor sentiment toward exploration results and gold market dynamics.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its 100% ownership of the Granada property in a proven mining district, though this single-asset focus creates concentration risk. The outlook remains highly uncertain, dependent on successful exploration outcomes and the ability to secure necessary financing in challenging market conditions. Near-term prospects hinge on demonstrating technical progress that can attract development capital or strategic partnership interest, while the long-term viability requires transitioning from exploration to economically viable mining operations.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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