Data is not available at this time.
Montage Gold Corp. is a precious metals exploration and development company focused on advancing its flagship Koné Gold Project in Côte d'Ivoire, West Africa. The company operates in the gold sector, leveraging its 1,442-square-kilometer land package to explore and develop high-potential mineral resources. As a relatively young entity incorporated in 2019, Montage Gold is in the pre-revenue stage, prioritizing resource definition and feasibility studies to transition toward production. The Koné Gold Project represents a significant asset in a region known for its gold endowment, positioning the company within a competitive yet opportunity-rich market. Montage Gold’s strategy hinges on disciplined capital allocation to advance its project through exploration and development milestones, targeting long-term value creation. The company’s market position is that of an emerging player, with its success contingent on technical execution, funding availability, and gold price trends. Its focus on West Africa aligns with broader industry trends of seeking untapped or underexplored jurisdictions with favorable geology and regulatory frameworks.
Montage Gold reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 24.4 million, driven by exploration and development expenses, administrative costs, and financing activities. Operating cash flow was negative at CAD 45.8 million, while capital expenditures totaled CAD 46.3 million, underscoring the capital-intensive nature of its exploration phase. These metrics highlight the company’s current focus on resource advancement rather than profitability.
With no earnings generated in FY 2023, Montage Gold’s earnings power remains unrealized, pending project development. The diluted EPS of CAD -0.14 reflects the net loss attributable to shareholders. Capital efficiency is a critical focus, as the company balances exploration spending with liquidity preservation. The negative operating cash flow and high capex indicate significant upfront investment requirements before potential future returns.
Montage Gold maintains a solid liquidity position, with CAD 165.5 million in cash and equivalents as of FY 2023-end. Total debt is minimal at CAD 553,000, suggesting a low-leverage profile. The company’s financial health is supported by its ability to fund near-term exploration activities without significant debt obligations. However, sustained negative cash flows may necessitate additional financing to advance the Koné Gold Project toward production.
Montage Gold’s growth trajectory is tied to the progression of the Koné Gold Project, with no current revenue or dividend payments. The company’s focus is on resource expansion and feasibility studies, with future growth contingent on successful project development and eventual production. Given its pre-revenue stage, dividends are not under consideration, with all capital reinvested into exploration and development efforts.
The market capitalization of CAD 1.57 billion reflects investor expectations for the Koné Gold Project’s potential. The absence of revenue and earnings makes traditional valuation metrics inapplicable, leaving the stock price sensitive to exploration results, gold price trends, and funding milestones. The beta of 1.217 indicates higher volatility relative to the market, typical for exploration-stage mining equities.
Montage Gold’s strategic advantages include its sizable land package in a gold-rich region and a disciplined approach to project advancement. The outlook hinges on technical success, gold price stability, and access to capital. Near-term catalysts include resource updates and feasibility study progress, while long-term value depends on transitioning to production. Risks include exploration uncertainty, funding needs, and geopolitical factors in West Africa.
Company filings, TSXV disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |