investorscraft@gmail.com

Intrinsic ValueGoliath Resources Limited (GOT.V)

Previous Close$2.30
Intrinsic Value
Upside potential
Previous Close
$2.30

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

Goliath Resources Limited operates as a junior mineral exploration company focused on discovering precious and base metal deposits in Canada's prolific mining jurisdictions. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its portfolio of early-stage projects rather than generating operating income. Its principal assets include the 100%-optioned Luckystrike and Golddigger properties in British Columbia's Golden Triangle, a region renowned for high-grade mineralization, plus the Nelligan Project in Quebec. Goliath's strategy centers on systematic exploration, target generation, and drilling to establish resource potential, aiming to create shareholder value through discovery and eventual partnership or sale to larger mining companies. As a pure-play explorer, it occupies a high-risk, high-reward niche within the basic materials sector, competing for investor capital against numerous other juniors. The company's market position hinges on the technical merit of its properties and its ability to execute cost-effective exploration programs that demonstrate geological promise.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Goliath reported no operating income for the period, which is typical for its development stage. The company recorded a significant net loss of approximately CAD 25.1 million, reflecting substantial expenditures on exploration activities and corporate overhead. Operating cash flow was deeply negative at CAD -18.7 million, consistent with the capital-intensive nature of mineral exploration where cash is consumed to fund drilling and technical studies without immediate monetization.

Earnings Power And Capital Efficiency

Goliath's earnings power remains unrealized, with diluted EPS of CAD -0.25 underscoring the pre-production phase. Capital efficiency is measured by the effective deployment of raised funds into exploration work rather than profitability metrics. The modest capital expenditure of CAD -22,684 suggests that most spending was directed toward operational expenses like drilling contracts and geological services rather than significant property acquisitions or equipment purchases during this period.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 3.06 million in cash and equivalents providing near-term liquidity. With zero total debt, Goliath avoids interest expenses and repayment obligations, though its financial health depends entirely on its ability to secure additional equity financing to continue exploration programs. The cash position relative to the substantial operating cash burn indicates likely need for future capital raises to sustain operations.

Growth Trends And Dividend Policy

Growth is measured through exploration progress rather than financial metrics, with value creation potential tied to successful drill results and resource definition. The company does not pay dividends, consistent with junior exploration firms that reinvest all available capital into property advancement. Shareholder returns are entirely dependent on capital appreciation driven by exploration success and subsequent project development or corporate transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 508 million despite no revenue, valuation reflects significant investor speculation on the potential of Goliath's mineral properties. The high beta of 2.032 indicates substantial volatility and sensitivity to commodity price movements and exploration news flow. This premium valuation suggests market expectations for successful resource definition or discovery events that could justify the current market cap.

Strategic Advantages And Outlook

Goliath's strategic advantages include its portfolio in mining-friendly Canadian jurisdictions with established infrastructure and mineralization potential. The outlook depends entirely on exploration outcomes, with success potentially leading to partnerships or acquisitions. The company faces significant risks including funding requirements, exploration failure, and commodity price volatility, common challenges for junior explorers operating without revenue streams or proven reserves.

Sources

Company Financial StatementsTSXV Filings

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