investorscraft@gmail.com

Intrinsic ValueLoncor Gold Inc. (LN.TO)

Previous Close$1.32
Intrinsic Value
Upside potential
Previous Close
$1.32

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

Loncor Gold Inc. is a gold exploration company focused on acquiring, exploring, and developing precious metal projects in the Ngayu greenstone belt in the Democratic Republic of the Congo (DRC). The company’s core assets include an 84.68% interest in the Adumbi project, spanning 361 square kilometers, and full ownership of the Isiro properties, covering 1,884 square kilometers. These projects are situated in the Archaean Ngayu Greenstone Belt, a region known for its gold mineralization potential. Loncor also holds interests in several other exploration projects, including North Kivu, Ngayu, and Makapela, positioning it as a key player in the DRC’s emerging gold sector. The company’s revenue model is primarily driven by exploration success and future development or joint ventures, as it currently generates no operating revenue. Its market position is speculative, given its pre-production stage, but its strategic land holdings in a high-potential region provide long-term upside if exploration yields economically viable deposits.

Revenue Profitability And Efficiency

Loncor Gold reported no revenue in FY 2023, reflecting its status as an exploration-stage company. Net income stood at a loss of CAD 21.3 million, with diluted EPS of -CAD 0.14, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 3.0 million, while capital expenditures were minimal at CAD 35,000, indicating limited near-term development activity.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue stage, with losses primarily funding exploration activities. Capital efficiency is difficult to assess due to the speculative nature of gold exploration, though its modest cash burn suggests disciplined spending. Future earnings potential hinges on successful resource delineation and eventual project monetization.

Balance Sheet And Financial Health

Loncor’s balance sheet shows CAD 1.5 million in cash and equivalents against minimal debt of CAD 101,505, providing limited liquidity for ongoing operations. The absence of significant liabilities offers flexibility, but further equity raises or partnerships may be necessary to fund advanced exploration or development.

Growth Trends And Dividend Policy

Growth is contingent on exploration success, with no near-term production or revenue expected. The company does not pay dividends, typical for exploration-stage firms, and reinvests all available capital into project development.

Valuation And Market Expectations

With a market cap of CAD 103.6 million, Loncor’s valuation reflects speculative interest in its Congolese assets. The low beta of 0.43 suggests muted correlation with broader markets, aligning with its exploration-risk profile.

Strategic Advantages And Outlook

Loncor’s strategic advantage lies in its land position in the Ngayu belt, a prospective but underexplored region. Political and operational risks in the DRC remain challenges. The outlook depends on exploration results and gold price trends, with potential upside from resource discoveries or partnerships.

Sources

Company filings, Toronto Stock Exchange data

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