investorscraft@gmail.com

Intrinsic ValueGolden Star Resources Ltd. (GSC.TO)

Previous Close$4.96
Intrinsic Value
Upside potential
Previous Close
$4.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Golden Star Resources Ltd. is a gold mining and exploration company with primary operations in Ghana, focusing on the Wassa and Prestea mines. The company generates revenue through the extraction, processing, and sale of gold, leveraging carbon-in-leach technology to maximize recovery rates. Operating in a highly competitive and capital-intensive sector, Golden Star differentiates itself through its established infrastructure and strategic asset base in West Africa, a region known for high-grade gold deposits. The company’s market position is bolstered by its operational expertise and exploration pipeline, though it faces challenges from fluctuating gold prices and geopolitical risks in its operating jurisdictions. As a mid-tier producer, Golden Star competes with larger global miners but maintains relevance through cost-efficient operations and localized partnerships. Its acquisition by Chijin International (HK) Limited in early 2022 underscores its strategic value in the gold sector.

Revenue Profitability And Efficiency

In FY 2020, Golden Star reported revenue of CAD 272.5 million, reflecting its reliance on gold sales. However, the company posted a net loss of CAD 52.1 million, driven by operational challenges and lower gold prices. Operating cash flow stood at CAD 60.1 million, indicating some resilience in cash generation, while capital expenditures of CAD 45.2 million highlight ongoing investment in mine development and maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.48 underscores its earnings challenges in 2020. Despite negative profitability, Golden Star’s operating cash flow suggests underlying cash-generating ability, though capital efficiency remains pressured by high exploration and development costs typical of the mining sector. The absence of dividends aligns with its focus on reinvestment and debt management.

Balance Sheet And Financial Health

Golden Star’s balance sheet shows CAD 60.8 million in cash and equivalents against total debt of CAD 104.6 million, indicating moderate leverage. The liquidity position appears manageable, but the debt load requires careful monitoring, especially given the cyclical nature of gold prices. The company’s financial health is further influenced by its capital-intensive operations and exploration commitments.

Growth Trends And Dividend Policy

Growth prospects hinge on gold price trends and operational improvements at Wassa and Prestea. The company has not paid dividends, prioritizing debt reduction and reinvestment in exploration. Future expansion may depend on successful resource delineation and cost optimization, though near-term growth is likely constrained by market volatility.

Valuation And Market Expectations

With a negative net income and no dividend yield, Golden Star’s valuation is primarily driven by its asset base and gold price expectations. The low beta of 0.33 suggests relative insulation from broader market swings, but investor sentiment remains tied to commodity cycles and operational execution.

Strategic Advantages And Outlook

Golden Star’s strategic advantages include its Ghanaian assets and technical expertise in gold recovery. The acquisition by Chijin International could provide stability and access to capital. However, the outlook remains cautious due to operational risks and gold price dependency. Long-term success will depend on cost control and exploration success.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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