investorscraft@gmail.com

Intrinsic ValueMayfair Gold Corp. (MFG.V)

Previous Close$5.57
Intrinsic Value
Upside potential
Previous Close
$5.57

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

Mayfair Gold Corp. operates as a mineral exploration company focused exclusively on advancing its flagship Fenn-Gib gold project in northeastern Ontario, Canada. The company's core business model centers on the acquisition, exploration, and eventual development of mineral properties, with the primary objective of proving sufficient mineral resources to support a future mining operation. As an exploration-stage entity, Mayfair Gold does not generate revenue from operations but relies on equity financing to fund extensive drilling programs, metallurgical testing, and technical studies required to de-risk the project and enhance its value proposition to potential acquirers or development partners. The company maintains a strategic position within the Canadian gold exploration sector, leveraging its 100% ownership of a substantial land package in the prolific Abitibi greenstone belt, a world-class mining jurisdiction known for its significant gold endowment. Mayfair's focused approach on a single, high-potential asset distinguishes it from junior explorers with diversified portfolios, allowing for concentrated capital allocation and technical expertise. The Fenn-Gib project's location in a established mining district with existing infrastructure provides logistical advantages and reduces certain development risks compared to more remote exploration targets, positioning the company for potential strategic interest from intermediate or major gold producers seeking to replenish their development pipelines with advanced-stage assets in stable geopolitical environments.

Revenue Profitability And Efficiency

As an exploration-stage company, Mayfair Gold currently generates no operating revenue, which is typical for entities focused solely on mineral property development. The company reported a net loss of approximately $12.7 million CAD for the fiscal period, reflecting the substantial expenditures required for advanced exploration activities. Operating cash flow was negative $13.8 million, consistent with the capital-intensive nature of systematic drilling programs and technical studies necessary to advance the Fenn-Gib project toward feasibility.

Earnings Power And Capital Efficiency

Mayfair Gold's current earnings power is negative due to its pre-production status, with capital being deployed exclusively toward resource definition and project advancement rather than income generation. The company maintains minimal capital expenditures beyond exploration drilling, with only $221 CAD spent on property and equipment during the period. All available capital is directed toward increasing the understood value of the Fenn-Gib asset through resource expansion and metallurgical understanding.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with approximately $9.5 million CAD in cash and equivalents, providing liquidity for near-term exploration activities. With zero long-term debt obligations, Mayfair Gold's financial risk profile is primarily limited to its ability to secure additional equity financing to fund ongoing operations beyond its current cash runway. The balance sheet structure is typical for junior exploration companies, prioritizing financial flexibility over leverage.

Growth Trends And Dividend Policy

Growth is measured through resource expansion and technical de-risking rather than financial metrics, with the company focused on advancing the Fenn-Gib project toward development decisions. No dividend payments are made or contemplated, as all available capital is reinvested into exploration and development activities. Shareholder returns are anticipated through capital appreciation driven by successful project advancement rather than income distribution.

Valuation And Market Expectations

With a market capitalization of approximately $224.5 million CAD, the market valuation reflects investor expectations regarding the Fenn-Gib project's potential rather than current financial performance. The negative beta of -0.002 suggests minimal correlation with broader market movements, characteristic of exploration-stage companies whose valuations are driven primarily by project-specific technical milestones and gold price sentiment rather than macroeconomic factors.

Strategic Advantages And Outlook

Mayfair Gold's strategic advantage lies in its 100% ownership of a substantial, advanced-stage gold project in a premier mining jurisdiction with established infrastructure. The outlook is contingent on successful resource expansion, positive metallurgical results, and the ability to advance the project toward feasibility while maintaining adequate funding. The company's future value creation will depend on demonstrating the economic potential of Fenn-Gib through continued technical work and potentially attracting strategic partnership or acquisition interest.

Sources

Company description and financial data providedTSXV filingsCorporate disclosures

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