investorscraft@gmail.com

Intrinsic ValueLiberty Gold Corp. (LGD.TO)

Previous Close$1.03
Intrinsic Value
Upside potential
Previous Close
$1.03

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

Liberty Gold Corp. is an exploration-stage mining company focused on discovering and developing gold and other precious and base metal deposits in North America. The company operates primarily in the United States, with key assets including the Goldstrike project in Utah and the Black Pine project in Idaho, both of which are in advanced exploration phases. Liberty Gold’s revenue model hinges on advancing these projects to feasibility and eventual production, with potential joint ventures or outright sales to larger mining firms. The company operates in the highly competitive gold exploration sector, where success depends on geological potential, funding availability, and permitting efficiency. Liberty Gold differentiates itself through its focus on oxide gold deposits, which typically offer lower extraction costs and faster permitting timelines compared to sulfide deposits. The company’s strategic positioning in mining-friendly jurisdictions like Utah and Idaho mitigates geopolitical risks while providing access to established infrastructure. As a junior explorer, Liberty Gold relies on equity financing and strategic partnerships to fund exploration, making its market position highly sensitive to gold prices and investor sentiment toward early-stage mining ventures.

Revenue Profitability And Efficiency

Liberty Gold reported no revenue in FY 2023, consistent with its exploration-stage status. The company posted a net loss of CAD 20.2 million, reflecting ongoing exploration expenditures and administrative costs. Operating cash flow was negative CAD 13.4 million, while capital expenditures were minimal at CAD 16,688, indicating a focus on exploration rather than development. The lack of revenue underscores the company’s pre-production phase and reliance on external financing.

Earnings Power And Capital Efficiency

With no operating income, Liberty Gold’s earnings power remains unrealized, contingent on successful project advancement. The diluted EPS of -CAD 0.0619 reflects the high cost of exploration relative to its share base. Capital efficiency is constrained by the speculative nature of exploration, with returns dependent on future resource delineation and gold price trends. The company’s ability to attract funding will be critical to sustaining operations.

Balance Sheet And Financial Health

Liberty Gold held CAD 6.9 million in cash and equivalents at year-end 2023, alongside minimal debt of CAD 255,627. The strong liquidity position relative to debt suggests low near-term solvency risk, but the cash balance may require replenishment given the CAD 13.4 million annual cash burn. The balance sheet reflects a typical junior explorer profile, with limited liabilities but reliance on equity raises to fund exploration.

Growth Trends And Dividend Policy

Growth prospects hinge on resource expansion at Goldstrike and Black Pine, though the company has no near-term production timeline. Liberty Gold does not pay dividends, consistent with its focus on reinvesting capital into exploration. Shareholder returns will depend on successful project milestones or strategic transactions, such as joint ventures or asset sales, which could unlock value.

Valuation And Market Expectations

The market capitalization of CAD 136.3 million reflects investor expectations for resource growth and gold price leverage. The beta of 1.33 indicates higher volatility than the broader market, typical for exploration-stage miners. Valuation metrics are challenging to apply given the absence of revenue, leaving the stock price driven by speculative interest and gold market sentiment.

Strategic Advantages And Outlook

Liberty Gold’s key advantages include its focus on oxide gold systems in mining-friendly jurisdictions, which may reduce future permitting and operational risks. The outlook remains speculative, tied to exploration success and gold price trends. Near-term catalysts include drill results and resource updates, while long-term value depends on transitioning projects toward development or attracting acquisition interest from larger producers.

Sources

Company filings, Toronto Stock Exchange disclosures

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