investorscraft@gmail.com

Intrinsic ValueMaple Gold Mines Ltd. (MGM.V)

Previous Close$2.45
Intrinsic Value
Upside potential
Previous Close
$2.45

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

Maple Gold Mines Ltd. operates as a pure-play gold exploration company focused on advancing its flagship Douay Gold Project in Quebec's prolific Abitibi Greenstone Belt. The company's core revenue model is entirely predicated on creating shareholder value through systematic mineral exploration, resource definition, and strategic project development rather than generating operational revenue. Its principal asset portfolio includes the expansive Douay project, covering approximately 369 square kilometers with 691 mineral claims, complemented by the Joutel project in the same geologically significant region. Operating within the highly competitive junior mining sector, Maple Gold maintains a specialized focus on the Casa Berardi deformation zone, recognized for its substantial gold endowment and established mining infrastructure. The company's market positioning centers on leveraging its extensive land package and technical expertise to demonstrate economic viability through methodical drilling campaigns and resource expansion. As a pre-production explorer, its success depends on effectively de-risking assets to attract development partnerships or acquisition interest from intermediate or major mining companies seeking advanced-stage projects in mining-friendly jurisdictions.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Maple Gold Mines reported no operational revenue for the period, consistent with its development stage. The company recorded a net loss of CAD 4.44 million, reflecting substantial expenditures on exploration activities and corporate overhead. With negative operating cash flow of CAD 4.25 million, the business remains entirely dependent on equity financing to fund its ongoing exploration programs and maintain corporate operations while advancing its mineral properties.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CAD -0.12 underscores its current pre-production status and the capital-intensive nature of mineral exploration. Capital expenditures were minimal at CAD 23,474, indicating that current activities are focused more on exploration drilling and technical studies rather than significant infrastructure development. The business model requires efficient capital allocation to exploration programs that maximize resource definition and project advancement per dollar spent.

Balance Sheet And Financial Health

Maple Gold maintains a relatively strong liquidity position with CAD 7.87 million in cash and equivalents, providing operational runway for continued exploration. Total debt is minimal at CAD 288,841, representing a conservative financial structure typical of junior explorers. The balance sheet reflects a equity-focused funding approach, with the company's market capitalization of approximately CAD 62.8 million indicating investor confidence in its project portfolio.

Growth Trends And Dividend Policy

As an exploration-stage company, Maple Gold's growth trajectory is measured through resource expansion, technical de-risking, and strategic milestone achievement rather than financial metrics. The company maintains no dividend policy, consistent with its developmental focus, reinvesting all available capital into advancing its gold projects. Future growth depends on successful exploration results, resource upgrades, and potential partnership developments that could accelerate project advancement.

Valuation And Market Expectations

The market capitalization of approximately CAD 62.8 million reflects investor valuation of the company's mineral property portfolio and exploration potential rather than current financial performance. The negative beta of -0.01 suggests low correlation with broader market movements, characteristic of micro-cap exploration stocks. Valuation is primarily driven by technical exploration results, resource estimates, and gold price sentiment rather than traditional financial metrics.

Strategic Advantages And Outlook

Maple Gold's strategic position is strengthened by its location in the mining-friendly jurisdiction of Quebec with established infrastructure and a significant land position in a proven gold district. The outlook depends on successful exploration outcomes, gold price stability, and the ability to secure additional funding or strategic partnerships. The company must demonstrate continued technical progress to maintain market confidence and advance toward potential development decisions.

Sources

Company disclosure documentsTSXV 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