investorscraft@gmail.com

Intrinsic ValueMajestic Gold Corp. (MJS.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Majestic Gold Corp. operates as a junior gold mining company with a strategic focus on the exploration, development, and operation of mining properties, primarily within China. The company's core revenue model is centered on gold production from its flagship Songjiagou open-pit mine in China's prolific Shandong Province, a region known for its significant gold endowment and established mining infrastructure. This operational focus provides a direct exposure to gold prices, with revenue generation dependent on the volume of ore processed and the prevailing market price for gold. As a small-cap producer listed on the TSX Venture Exchange, Majestic Gold occupies a niche position within the global gold sector, characterized by a single-asset concentration that differentiates it from diversified major miners. The company's market position is inherently leveraged to the operational performance and resource expansion potential of the Songjiagou project, which serves as its primary cash-flow generator. This singular focus necessitates efficient capital allocation to both sustain current production and fund exploration aimed at extending the mine life, a common challenge for junior producers competing for investor attention in a capital-intensive industry.

Revenue Profitability And Efficiency

For the fiscal year, Majestic Gold reported revenue of CAD 70.95 million, translating to a net income of CAD 9.93 million. The company demonstrated solid cash generation, with operating cash flow of CAD 28.53 million significantly exceeding capital expenditures of CAD 7.98 million. This positive free cash flow indicates an ability to fund operations and exploration internally while maintaining profitability at the Songjiagou mine, a key indicator of operational efficiency for a junior miner.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted earnings per share of CAD 0.0095. The substantial operating cash flow relative to its market capitalization suggests reasonable capital efficiency at its core asset. The low level of capital expenditures indicates a phase of sustained production rather than major development, allowing cash flow to be directed towards balance sheet strengthening or potential exploration initiatives.

Balance Sheet And Financial Health

Majestic Gold maintains a conservative financial structure, with a minimal total debt of approximately CAD 0.13 million against cash and equivalents of CAD 11.81 million. This positions the company with a net cash balance sheet, providing significant financial flexibility and insulating it from interest rate volatility. The strong liquidity position supports ongoing operations and provides a buffer against potential operational disruptions or downturns in gold prices.

Growth Trends And Dividend Policy

The company has initiated a modest dividend policy, with a dividend per share of CAD 0.01, signaling a commitment to shareholder returns alongside its growth objectives. As a single-asset producer, organic growth is primarily contingent on resource expansion and operational optimization at the Songjiagou mine. The balance between returning capital to shareholders and reinvesting for reserve growth will be a critical factor influencing its long-term trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CAD 187.7 million, the market valuation implies certain expectations for sustained production and cash flow generation. A beta of 1.377 indicates the stock's price is more volatile than the broader market, which is typical for junior mining stocks whose fortunes are closely tied to commodity price fluctuations and project-specific news flow.

Strategic Advantages And Outlook

Majestic Gold's key strategic advantage lies in its producing asset in a stable mining jurisdiction within China. The outlook is intrinsically linked to gold price dynamics and the company's ability to efficiently manage its sole operating mine. Future success will depend on operational execution, cost control, and the effective deployment of cash flow towards extending mine life or potentially acquiring additional assets to diversify its production base.

Sources

Company FilingsTSX Venture Exchange

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