investorscraft@gmail.com

Intrinsic ValueLake Victoria Gold Ltd. (LVG.V)

Previous Close$0.26
Intrinsic Value
Upside potential
Previous Close
$0.26

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

Lake Victoria Gold Ltd. operates as a junior mineral exploration company focused exclusively on gold deposits within Tanzania's prolific Lake Victoria goldfield district. The company's core strategy involves the systematic acquisition and exploration of mineral properties, with its flagship Tembo gold project spanning 32 square kilometers in a region known for significant gold mineralization. As an early-stage exploration entity, Lake Victoria Gold generates no revenue from operations, instead relying on equity financing to fund geological surveys, drilling programs, and resource definition activities. The company's market position is that of a pure-play exploration specialist targeting gold discovery in a established mining jurisdiction, competing with numerous other junior miners for investor capital and strategic partnerships. Tanzania's mining-friendly policies and geological potential provide the context for its operations, though the company remains several development stages away from production. Its recent rebranding from Tembo Gold Corp. reflects a strategic emphasis on its geographic focus within the Lake Victoria greenstone belt, aiming to capitalize on the district's historical production and exploration pedigree.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Lake Victoria Gold reported no operating revenue for the period, consistent with its development stage. The company recorded a net loss of approximately CAD 3.25 million, reflecting ongoing exploration expenditures and administrative costs required to advance its Tembo project. Operating cash flow was negative CAD 776,000, indicating the company's continued reliance on external financing to fund exploration activities and maintain operations while progressing toward resource definition.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with diluted earnings per share of -CAD 0.0305, as expected for a mineral exploration entity in the pre-production phase. Capital expenditures were minimal at CAD 6,500, suggesting limited active drilling or development work during the period. The company's capital efficiency cannot be meaningfully assessed until exploration success translates into defined mineral resources capable of supporting future economic studies.

Balance Sheet And Financial Health

Lake Victoria Gold maintains a minimal cash position of CAD 31,000, which appears insufficient to fund ongoing exploration activities without near-term financing. The company carries CAD 1.0 million in total debt against a market capitalization of approximately CAD 26.1 million. This financial structure indicates reliance on equity markets for funding, with limited liquidity to advance exploration programs without additional capital raises in the near future.

Growth Trends And Dividend Policy

The company's growth trajectory is entirely dependent on exploration success and resource definition at its Tembo property, with no current production or revenue growth to report. As is typical for junior exploration companies, Lake Victoria Gold does not pay dividends, instead reinvesting all available capital into exploration activities. Future growth potential hinges on successful drilling results, resource expansion, and eventual advancement toward feasibility studies and potential development.

Valuation And Market Expectations

With a market capitalization of CAD 26.1 million, the market appears to ascribe value to the company's exploration potential rather than current financial metrics. The beta of 0.50 suggests lower volatility than the broader mining sector, possibly reflecting the company's early stage and limited trading liquidity. Valuation reflects speculative expectations for exploration success and future resource definition at the Tembo project rather than conventional financial metrics.

Strategic Advantages And Outlook

Lake Victoria Gold's primary strategic advantage lies in its focused land position within Tanzania's established Lake Victoria goldfield, a region with demonstrated gold endowment. The outlook remains highly speculative, dependent on exploration success and the ability to secure financing for advanced work programs. The company faces significant execution risks common to junior explorers, including funding availability, exploration results, and commodity price volatility, with success measured by technical milestones rather than financial performance in the near term.

Sources

Company financial statementsTSXV filings

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