investorscraft@gmail.com

Intrinsic ValueGold Resource Corp (GIH.DE)

Previous Close1.77
Intrinsic Value
Upside potential
Previous Close
1.77

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

Gold Resource Corp operates in the industrial materials sector, specializing in the production of metal concentrates containing gold, silver, copper, lead, and zinc. The company's primary operations are centered around the Aguila Project within its Oaxaca Mining Unit in Mexico, supplemented by exploration properties in Nevada. Its revenue model is driven by the extraction and sale of precious and base metals, leveraging its geographically diversified assets to mitigate regional risks. The firm's market position is niche, focusing on high-grade deposits with relatively low operational scale compared to industry giants. Its strategic emphasis on exploration and development underscores its growth-oriented approach within the volatile metals market. The company's small workforce and concentrated asset base reflect a lean operational structure, which may offer cost advantages but also exposes it to commodity price fluctuations and geopolitical risks in Mexico.

Revenue Profitability And Efficiency

In FY 2021, Gold Resource Corp reported revenue of €125.2 million, with net income of €8.0 million, translating to a diluted EPS of €0.13. Operating cash flow stood at €34.8 million, indicating solid cash generation from core operations. Capital expenditures of €20.6 million suggest ongoing investment in mining infrastructure, though the net cash flow position remains positive. The absence of debt enhances financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power is tied to metal prices, with profitability sensitive to commodity cycles. Its capital efficiency is reflected in its ability to generate positive operating cash flow despite modest net income. The lack of debt and €33.7 million in cash reserves provide a buffer against market downturns, though reliance on a single operating property (Aguila) limits diversification.

Balance Sheet And Financial Health

Gold Resource Corp maintains a robust balance sheet with no debt and €33.7 million in cash and equivalents as of FY 2021. This debt-free position, coupled with positive operating cash flow, underscores strong financial health. However, the company's limited scale and reliance on a single producing asset introduce concentration risks, particularly in volatile commodity markets.

Growth Trends And Dividend Policy

The company's growth is contingent on exploration success and metal price trends, with its Nevada properties representing potential future revenue streams. Notably, it paid a dividend of €1.12 per share in FY 2021, signaling a commitment to shareholder returns. However, such payouts may be unsustainable if metal prices decline or operational challenges arise.

Valuation And Market Expectations

With a beta of 2.04, Gold Resource Corp exhibits high sensitivity to market volatility, typical of small-cap mining firms. The absence of a reported market cap suggests limited liquidity or data availability. Investors likely price the stock based on metal price expectations and exploration potential rather than traditional earnings multiples.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free status, high-grade deposits, and geographic diversification. However, its outlook is heavily dependent on commodity prices and operational execution in Mexico. Success in Nevada exploration could provide a growth catalyst, but near-term performance will hinge on the Aguila Project's productivity and cost management.

Sources

Company description, financial data from disclosed FY 2021 figures, and beta from exchange 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