investorscraft@gmail.com

Intrinsic ValueCorvus Gold Inc. (KOR.TO)

Previous Close$4.09
Intrinsic Value
Upside potential
Previous Close
$4.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Corvus Gold Inc. is a mineral exploration and development company focused on gold and silver projects in North America, primarily in Nevada. The company's flagship assets include the North Bullfrog and Mother Lode projects, which collectively span over 16,000 hectares in Nye County, Nevada. These projects are situated in a prolific mining region, offering potential for high-grade gold deposits. Corvus Gold operates in the highly competitive gold exploration sector, where success hinges on resource discovery, permitting, and securing development capital. The company's strategic positioning in Nevada, a mining-friendly jurisdiction with established infrastructure, enhances its appeal to investors and potential partners. As a junior mining company, Corvus Gold relies on exploration success and strategic alliances to advance its projects toward production. Its acquisition by AngloGold Ashanti in 2022 underscores its potential as a development-stage asset within a larger mining portfolio.

Revenue Profitability And Efficiency

Corvus Gold reported no revenue for FY 2021, reflecting its pre-production stage. The company posted a net loss of CAD 23.1 million, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 17.8 million, while capital expenditures were minimal at CAD 154,000, indicating limited development activity during the period.

Earnings Power And Capital Efficiency

With negative earnings per share (EPS) of CAD -0.18, Corvus Gold’s financial performance was constrained by exploration costs and lack of operational income. The company’s capital efficiency remains untested as it has not yet transitioned to production, relying instead on funding from equity raises and strategic partnerships.

Balance Sheet And Financial Health

Corvus Gold held CAD 5.1 million in cash and equivalents as of FY 2021, alongside total debt of CAD 5.8 million. The balance sheet reflects a development-stage company with limited liquidity, though its acquisition by AngloGold Ashanti likely provided additional financial stability post-reporting period.

Growth Trends And Dividend Policy

As an exploration-focused entity, Corvus Gold did not pay dividends and reinvested all available capital into project development. Growth prospects were tied to advancing its Nevada projects, though the company was acquired before achieving significant milestones.

Valuation And Market Expectations

Given its pre-revenue status, traditional valuation metrics were not applicable. Market expectations were likely centered on resource potential and strategic value, culminating in its acquisition by AngloGold Ashanti.

Strategic Advantages And Outlook

Corvus Gold’s key advantage was its asset location in a proven mining jurisdiction. The acquisition by AngloGold Ashanti validated its project potential, though standalone operations ceased post-takeover. The long-term outlook depends on development progress under new ownership.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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