investorscraft@gmail.com

Intrinsic ValueNevada King Gold Corp. (NKG.V)

Previous Close$0.20
Intrinsic Value
Upside potential
Previous Close
$0.20

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

Nevada King Gold Corp. operates as a junior mineral exploration company focused on acquiring and developing resource properties in Nevada. The company's core revenue model is predicated on advancing its portfolio of exploration-stage projects to create value through discovery and resource definition, with the ultimate goal of attracting partnership interest or pursuing development. Its flagship asset is the Atlanta Gold Mine Project, a historical producer covering 5,166 hectares in Lincoln County, complemented by the Iron Point Vanadium Project and numerous other early-stage gold and base metal prospects. Nevada King competes within the highly speculative junior mining sector, where success hinges on technical execution and capital markets access. Its strategic positioning relies on consolidating land packages in proven mining districts, employing modern exploration techniques to identify mineralization overlooked by previous operators. The company's viability depends on its ability to fund exploration programs and demonstrate economic potential across its asset base to unlock shareholder value.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Nevada King reported no revenue for the fiscal year ending March 31, 2024. The company incurred a net loss of $27.0 million CAD, reflecting significant investment in exploration activities and administrative overhead. Operating cash flow was negative $12.0 million CAD, consistent with the capital-intensive nature of mineral exploration where expenditures precede potential monetization. The absence of revenue generation is typical for companies at this developmental stage, with financial performance primarily measured by technical progress and resource growth rather than conventional profitability metrics.

Earnings Power And Capital Efficiency

Nevada King's earnings power remains unrealized, with diluted earnings per share of -$0.087 CAD underscoring the pre-production phase of its operations. The company's capital efficiency is currently directed toward exploration success rather than immediate returns, with all financial resources allocated to advancing its project portfolio. The negative earnings reflect the high-risk, high-reward profile inherent in mineral exploration, where substantial capital must be deployed before any potential future revenue streams can be established from mineral discoveries or asset transactions.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of $3.3 million CAD as of fiscal year-end. With no long-term debt obligations, Nevada King's financial health is primarily dependent on its ability to secure additional funding through equity markets to sustain exploration programs. The current cash position provides limited runway for ongoing operations, indicating likely future capital raises will be necessary to advance the company's projects beyond their current exploration stages.

Growth Trends And Dividend Policy

Nevada King's growth trajectory is measured through exploration milestones rather than financial metrics, with value creation potential tied to resource expansion at its key projects. The company does not pay dividends, consistent with its status as an exploration-stage enterprise that reinvests all available capital into project development. Future growth depends entirely on successful exploration outcomes and the ability to advance projects toward economic feasibility studies, with no near-term revenue generation anticipated.

Valuation And Market Expectations

With a market capitalization of approximately $65.7 million CAD, the company's valuation reflects investor expectations for exploration success rather than current financial performance. The beta of 0.666 suggests moderate volatility relative to the broader market, though junior mining stocks typically carry higher risk profiles. Market pricing incorporates speculation about the potential economic value of the company's mineral claims, particularly the Atlanta Gold Mine project, with future valuation catalysts dependent on positive drill results and resource estimates.

Strategic Advantages And Outlook

Nevada King's strategic advantage lies in its extensive land position within Nevada's prolific mining districts, providing exposure to multiple exploration targets. The outlook remains contingent on exploration results and financing capability, with success measured by technical milestones rather than near-term financial returns. The company faces significant challenges typical of junior explorers, including funding requirements, commodity price volatility, and the inherently uncertain nature of mineral exploration, with the potential for substantial value creation if economic mineralization is established.

Sources

Company description and financial data providedTSXV 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