investorscraft@gmail.com

Intrinsic ValueMexican Gold Mining Corp. (MEX.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

Mexican Gold Mining Corp. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in Mexico. The company's core strategy involves acquiring and evaluating resource properties with gold and copper potential, specifically holding a 100% interest in the Las Minas project located in the mineral-rich Veracruz state. This project comprises six distinct mineral concessions within the historically productive Las Minas district, positioning the company in a region known for its epithermal gold systems. As an exploration-stage entity, Mexican Gold generates no revenue from operations and relies entirely on equity financing to fund its geological assessment and drilling programs. The company competes in the highly speculative junior mining sector, where success depends on technical expertise, capital market access, and the ability to advance projects through discovery and resource definition stages. Its market position remains early-stage, with value contingent on demonstrating economic mineralization potential at its primary asset to attract development partners or acquisition interest.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Mexican Gold reported no operating revenue for the fiscal period ending June 30, 2024. The company incurred a net loss of CAD 383,464, reflecting the substantial costs associated with maintaining mineral property interests and conducting exploration activities. With negative operating cash flow of CAD 350,456, the business model remains entirely dependent on external financing to sustain operations and advance its exploration programs without generating internal cash generation.

Earnings Power And Capital Efficiency

The company demonstrates no current earnings power, with diluted earnings per share of CAD -0.0181, consistent with its exploration-stage status. Capital efficiency metrics are not applicable given the absence of revenue-generating operations. All expenditures are directed toward exploration and evaluation activities aimed at establishing future resource value rather than near-term profitability, with capital expenditures reported at zero for the period.

Balance Sheet And Financial Health

Mexican Gold maintains a debt-free balance sheet with total debt of zero, reducing financial risk during the capital-intensive exploration phase. Cash and equivalents stood at CAD 210,514, providing limited runway for ongoing operations. The company's financial health is characterized by minimal liquidity and complete reliance on future equity financings to fund exploration programs and corporate overhead, typical of junior mining ventures.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to successful exploration outcomes at the Las Minas project, with no historical production or revenue trends to analyze. The company maintains no dividend policy, consistent with its pre-production status, and reinvests all available capital into exploration activities. Shareholder returns are contingent on future project advancement through resource definition, feasibility studies, or potential acquisition by larger mining operators.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.39 million, the market valuation reflects speculative potential rather than current financial performance. The low beta of 0.244 suggests limited correlation with broader market movements, characteristic of micro-cap exploration stocks. Valuation is driven by investor expectations regarding the geological potential of the Las Minas project and the company's ability to successfully define an economic mineral resource.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its 100% ownership of the Las Minas project in a proven mineral district, providing concentrated exposure to exploration upside. The outlook remains highly speculative, dependent on technical success in defining mineral resources and securing additional financing. Near-term objectives likely focus on advancing geological understanding through targeted exploration while navigating the challenges inherent in junior mining financing environments.

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