investorscraft@gmail.com

Intrinsic ValueCassiar Gold Corp. (GLDC.V)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

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

Cassiar Gold Corp. operates as a mineral exploration company focused exclusively on gold discovery and development within British Columbia's prolific mining districts. The company's core revenue model is predicated on advancing its mineral properties through systematic exploration to establish economic mineral resources, ultimately seeking to monetize these assets through joint ventures, outright sale, or future production. Its principal asset is the expansive Cassiar Gold Project, encompassing 59,000 hectares in northern British Columbia, which hosts historical high-grade gold production and represents a district-scale opportunity. Additionally, the company holds the Sheep Creek Gold District project, another historically significant gold camp. Cassiar Gold functions as a pure-play exploration entity, meaning it does not generate operating revenue and is entirely funded by equity capital raises. Its strategic positioning leverages the geological potential of underexplored but historically productive regions, aiming to create shareholder value through resource definition and strategic partnerships rather than near-term cash flow.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Cassiar Gold reported no revenue for the period. The company's financial performance is characterized by investment in exploration activities, resulting in a net loss of approximately CAD 7.53 million. The negative operating cash flow of CAD 8.16 million reflects the substantial cash outlays required to fund geological programs, administrative costs, and property holding expenses, which is typical for a company at this stage of development.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted loss per share of CAD 0.0674, as all capital is directed toward property exploration and evaluation. Capital efficiency is measured by the effective deployment of raised funds into advancing its key projects, particularly the Cassiar Gold Project. The minimal capital expenditure figure suggests a focus on exploration drilling and technical studies rather than significant infrastructure development at this juncture.

Balance Sheet And Financial Health

Cassiar Gold maintains a balance sheet typical of a junior explorer, with a cash position of CAD 4.94 million providing liquidity for near-term operations. Total debt is negligible at approximately CAD 65,000, indicating a very low leverage profile and a capital structure funded almost entirely by equity. This financial health is sufficient to support ongoing exploration programs without the burden of significant debt servicing obligations.

Growth Trends And Dividend Policy

The company's growth trajectory is directly tied to the technical success and resource expansion of its flagship Cassiar project. Key trends involve the progression of exploration results and the increase in inferred and indicated mineral resources. Consistent with its development stage, Cassiar Gold does not pay a dividend, as all available capital is reinvested into exploration and corporate development activities to drive long-term asset appreciation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 36 million, the company's valuation is not based on earnings or cash flow but rather on the perceived potential of its mineral assets. The high beta of 2.07 indicates that the stock is significantly more volatile than the broader market, reflecting the high-risk, high-reward nature of mineral exploration and its sensitivity to gold price fluctuations and exploration news.

Strategic Advantages And Outlook

Cassiar Gold's primary strategic advantage lies in its control of large, district-scale land packages in proven geological terrains with historical production. The outlook is contingent on successful exploration results that de-risk the projects and attract potential partners or acquisition interest. The company's ability to secure additional funding and advance its assets toward a resource definition milestone will be critical for creating value and mitigating the inherent risks of mineral exploration.

Sources

Company DescriptionFinancial Data Provided

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