investorscraft@gmail.com

Intrinsic ValueLeviathan Gold Ltd. (LVX.V)

Previous Close$0.80
Intrinsic Value
Upside potential
Previous Close
$0.80

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

Leviathan Gold Ltd. operates as a junior mineral exploration company focused on discovering and developing gold assets in the prospective mining jurisdiction of Victoria, Australia. The company's core revenue model is entirely predicated on creating shareholder value through the successful exploration and eventual monetization of its mineral properties, as it currently generates no operating revenue. Its principal assets include the 100% owned Avoca project, spanning approximately 106 square kilometers, and the Timor project, covering roughly 121 square kilometers. These projects are situated in a region known for its historical gold production, positioning the company within the high-risk, high-reward segment of the basic materials sector. Leviathan's market position is that of an early-stage explorer, competing for capital and investor attention against numerous other junior mining ventures. Its strategy hinges on advancing its properties through methodical exploration programs to define mineral resources, with the ultimate goal of attracting partnership agreements or a corporate acquisition by a larger mining entity. The company's success is entirely dependent on its technical execution and its ability to fund exploration activities without any internal cash flow, making it a speculative play on gold price appreciation and exploration success.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Leviathan Gold reported no revenue for the fiscal year. The company's operations resulted in a net loss of approximately CAD 1.36 million, reflecting the substantial costs associated with mineral exploration and corporate administration. With negative operating cash flow of CAD 1.25 million, the business is entirely dependent on external financing to fund its ongoing exploration activities and maintain its corporate structure, which is typical for a company at this stage of development.

Earnings Power And Capital Efficiency

Leviathan Gold currently exhibits no earnings power, as evidenced by its negative diluted earnings per share of CAD -0.07. Capital efficiency is challenging to assess given the exploratory nature of its expenditures; all invested capital is directed towards long-term asset creation rather than short-term profit generation. The company's value is contingent on its ability to efficiently convert exploration spending into a defined mineral resource, a process with inherently uncertain outcomes.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet, with total debt reported as zero. Its primary financial resource is cash and equivalents of approximately CAD 2.66 million. This cash position, relative to its annual cash burn rate, provides a limited runway for future exploration programs, indicating a likely need for additional equity financing in the medium term to continue advancing its projects without revenue generation.

Growth Trends And Dividend Policy

Growth for Leviathan is measured by the technical advancement of its exploration properties rather than financial metrics. The company does not pay a dividend, which is consistent with its status as a pre-revenue entity focused on reinvesting all available capital into resource definition. Future growth is entirely speculative and hinges on successful exploration results that could significantly increase the perceived value of its asset portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CAD 21.5 million, the market's valuation reflects speculative expectations for exploration success rather than current financial performance. The high beta of 2.9 indicates that the stock is significantly more volatile than the broader market, typical for junior mining stocks whose fortunes are closely tied to commodity price swings and news flow from exploration activities.

Strategic Advantages And Outlook

Leviathan's strategic advantage lies in its early-mover position in a known gold province in Australia, a stable mining jurisdiction. The outlook is highly uncertain and contingent on exploration results. The company's primary challenge is securing sufficient funding to systematically test its targets while navigating the inherent risks of mineral exploration. Success would be defined by a major discovery that validates its land package and business model.

Sources

Company FinancialsTSXV 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