investorscraft@gmail.com

Intrinsic ValueJubilee Gold Exploration Ltd. (JUB.V)

Previous Close$0.45
Intrinsic Value
Upside potential
Previous Close
$0.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jubilee Gold Exploration Ltd. operates as a junior mineral exploration company focused on gold properties within Canada. Its core business model centers on acquiring, exploring, and developing mineral resource properties, with a strategic emphasis on generating value through net smelter royalties rather than direct mining operations. The company holds royalty interests in various properties across the prolific mining jurisdictions of New Brunswick, Ontario, and Quebec. This approach positions Jubilee as a non-operating entity within the gold sector, deriving its limited revenue from royalty agreements while minimizing exposure to the significant capital expenditures and operational risks associated with active mining. Its market position is that of a micro-cap exploration company, leveraging its subsidiary relationship with Direct Business Services Ltd. to pursue opportunities in established Canadian mineral districts. The company's strategy is typical of early-stage exploration firms, focusing on land acquisition and preliminary assessment to attract potential joint venture partners or future acquisition interest from larger mining corporations, thereby capitalizing on Canada's stable mining investment climate.

Revenue Profitability And Efficiency

For FY 2023, Jubilee reported minimal revenue of CAD 186,108, primarily from its net smelter royalty interests. Despite the modest top line, the company recorded a net income of CAD 269,616, resulting in diluted earnings per share of CAD 0.03. This profitability appears driven by non-operating items, as core operating activities consumed cash, evidenced by a negative operating cash flow of CAD -267,974. The company maintained minimal capital expenditures of CAD -2,438, reflecting its asset-light, royalty-focused model.

Earnings Power And Capital Efficiency

The company's earnings power is currently limited and not derived from sustainable operating activities. The positive net income for the period is overshadowed by significant negative cash flow from operations, indicating that profitability was likely achieved through non-recurring financial items rather than core business performance. Capital efficiency is constrained by the exploratory nature of its assets, which have not yet transitioned to revenue-generating production stages, leaving the company reliant on its financial resources to fund ongoing exploration and holding costs.

Balance Sheet And Financial Health

Jubilee's balance sheet reflects the profile of a junior explorer, with a cash position of CAD 185,640 providing limited liquidity. The company carries a total debt of CAD 129,392, resulting in a modest net cash position. With a market capitalization of approximately CAD 3.5 million, the company's financial health is typical for its stage, possessing enough liquidity to sustain minimal operations in the near term but requiring future financing to advance its exploration portfolio significantly.

Growth Trends And Dividend Policy

As an early-stage exploration company, Jubilee does not demonstrate consistent revenue growth trends, with operations focused on property evaluation rather than production. The company has no history of paying dividends, which is consistent with its developmental phase where all capital is reinvested into exploration activities. Future growth is contingent upon successful exploration results, property monetization through joint ventures or sales, or an increase in royalty revenue from any underlying properties that enter production.

Valuation And Market Expectations

The market valuation of approximately CAD 3.5 million aligns with a micro-cap exploration company whose assets are primarily in the pre-production, speculative stage. The low beta of 0.575 suggests the stock has exhibited lower volatility than the broader market, possibly due to its limited trading liquidity and early-stage status. The valuation primarily reflects the optionality value of its mineral property portfolio rather than current cash-generating ability.

Strategic Advantages And Outlook

Jubilee's strategic advantage lies in its portfolio of royalty interests in Canadian mining jurisdictions, which offers potential upside with minimal ongoing capital requirement. The outlook is inherently speculative, tied to the success of exploration on its properties and the overall gold price environment. The company's subsidiary structure may provide operational and financial support, but its future is dependent on converting its exploratory assets into tangible value through discovery or strategic transactions.

Sources

Company Filings (SEDAR)TSXV

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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