investorscraft@gmail.com

Intrinsic ValueHarte Gold Corp. (HRT.TO)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Harte Gold Corp. operates as a junior gold mining company focused on the exploration, development, and production of gold deposits in Canada. The company's primary asset is the Sugar Zone property in Ontario, a high-grade gold project spanning over 81,000 hectares. Harte Gold's revenue model is centered on gold production and sales, leveraging its fully owned Sugar Zone mine, which positions it as a niche player in the Canadian gold mining sector. The company operates in a competitive industry dominated by larger producers, but its focus on high-grade deposits provides a distinct operational advantage. Market positioning is constrained by its small-scale production and financial challenges, though its asset base offers potential for expansion. The gold mining sector remains cyclical, with Harte Gold's performance closely tied to gold prices and operational execution.

Revenue Profitability And Efficiency

In FY 2020, Harte Gold reported revenue of CAD 53.5 million, reflecting its gold production activities. However, the company recorded a net loss of CAD 49.2 million, highlighting operational inefficiencies and cost pressures. Negative operating cash flow of CAD 13.6 million further underscores liquidity challenges, while capital expenditures of CAD 4.7 million indicate ongoing investment in mine development.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0599 reflects weak earnings power, driven by high operating costs and debt servicing requirements. Capital efficiency remains a concern, with negative cash flow from operations limiting reinvestment capacity. The Sugar Zone mine's potential is not yet fully realized, with profitability contingent on higher gold prices and improved operational metrics.

Balance Sheet And Financial Health

Harte Gold's financial health is strained, with CAD 8.2 million in cash against total debt of CAD 118.6 million, indicating significant leverage. The high debt burden relative to limited liquidity raises solvency risks, particularly given the company's negative cash flow. Asset monetization or additional financing may be required to stabilize the balance sheet.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding production at the Sugar Zone mine, though financial constraints pose execution risks. The company does not pay dividends, retaining all cash flows for debt servicing and operational needs. Future growth will depend on successful mine optimization and favorable gold price trends.

Valuation And Market Expectations

With a market capitalization near zero, investor sentiment reflects skepticism about Harte Gold's viability. The stock's beta of 1.016 suggests sensitivity to broader market movements, though gold price volatility remains a key driver. Market expectations are subdued, pending evidence of sustainable operational improvements.

Strategic Advantages And Outlook

Harte Gold's primary strategic advantage lies in its high-grade Sugar Zone asset, which could attract acquisition interest if operational performance improves. The outlook remains uncertain, with success contingent on debt restructuring, cost management, and stable gold prices. Without significant capital infusion, the company faces ongoing financial and operational headwinds.

Sources

Company filings, Toronto Stock Exchange

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