investorscraft@gmail.com

Intrinsic ValueMAS Gold Corp. (MAS.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2014 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MAS Gold Corp. operates as a mineral exploration company focused exclusively on gold discovery within Canada's prolific La Ronge gold belt in Saskatchewan. The company's core business model centers on acquiring, exploring, and developing mineral properties with the objective of defining economically viable gold deposits that can eventually be advanced toward production or attract acquisition interest from major mining companies. MAS Gold maintains a strategic portfolio of four key properties—Greywacke, Preview-North, Henry Lake, and Elizabeth Lake—spanning an extensive 33,583 hectares in a historically productive geological region. As an exploration-stage entity, the company generates no operating revenue and relies entirely on equity financing to fund its systematic exploration programs, including geological mapping, geophysical surveys, and drilling campaigns designed to identify and quantify gold resources. Its market position is that of a junior explorer leveraging local geological expertise to build project value through methodical, science-driven exploration in a stable mining jurisdiction.

Revenue Profitability And Efficiency

As an exploration-stage company, MAS Gold reported no revenue for FY2023, which is consistent with its pre-production status. The company recorded a net loss of CAD 2.0 million, reflecting the substantial costs associated with active mineral exploration programs and corporate administration. Operating cash flow was negative CAD 1.3 million, indicating the ongoing capital requirements to advance its property portfolio without generating internal cash generation. The minimal capital expenditure of CAD 4 suggests that most exploration activities were expensed rather than capitalized during this period.

Earnings Power And Capital Efficiency

MAS Gold's current earnings power is negative, with diluted EPS of -CAD 0.0094, as the company remains entirely focused on exploration spending rather than production. Capital efficiency is measured by the effective deployment of raised funds toward exploration activities that enhance project value. The company's ability to advance multiple properties within its portfolio while maintaining controlled expenditure levels will be critical to attracting future investment and creating shareholder value through resource definition.

Balance Sheet And Financial Health

The company maintains a modest balance sheet with CAD 837,285 in cash and equivalents as of FYE2023, providing limited runway for ongoing exploration activities. Total debt is reported at CAD 150,000, representing a manageable obligation relative to cash reserves. With no revenue generation, MAS Gold's financial health is dependent on its ability to secure additional equity financing to fund exploration programs and maintain corporate operations without accumulating significant debt.

Growth Trends And Dividend Policy

Growth for MAS Gold is measured through exploration milestones rather than financial metrics, with progress dependent on successful resource definition across its property portfolio. The company maintains no dividend policy, which is typical for exploration-stage entities that reinvest all available capital into property advancement. Future growth prospects hinge on demonstrating technical success through drill results and resource estimates that can enhance project valuation and attract development partners or acquisition interest.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.8 million, MAS Gold's valuation reflects investor expectations for exploration success rather than current financial performance. The negative beta of -0.529 suggests low correlation with broader market movements, which is characteristic of micro-cap exploration stocks. Market expectations are primarily focused on discovery potential and technical progress across the company's La Ronge gold belt properties rather than near-term profitability.

Strategic Advantages And Outlook

MAS Gold's strategic advantages include its focused land position in a proven gold district and experienced management team with regional expertise. The outlook remains contingent on exploration results and financing capability, with success measured by resource growth and potential partnership opportunities. The company must balance exploration aggression with fiscal discipline to navigate the high-risk nature of mineral exploration while maximizing shareholder value through technical achievements.

Sources

Company public filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2015201620172018201920202021202220232024202520262027202820292030203120322033203420352036203720382039

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