investorscraft@gmail.com

Intrinsic ValueNuLegacy Gold Corporation (NUG.V)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NuLegacy Gold Corporation operates as a junior mineral exploration company focused exclusively on discovering gold deposits in Nevada's prolific Cortez Trend. The company's core business model centers on the acquisition, exploration, and advancement of early-stage mineral properties, with its flagship Red Hill project encompassing 108 square kilometers in Eureka County. As a pre-revenue exploration entity, NuLegacy generates no operating income, instead relying on equity financing to fund systematic exploration programs aimed at proving mineral resource potential. The company competes within the highly speculative junior mining sector, where success depends on technical discovery, capital market access, and eventual partnership with or acquisition by major mining producers. NuLegacy's strategic positioning leverages Nevada's established mining jurisdiction and geological prospectivity to attract investment, with its value proposition tied entirely to the technical merit and exploration upside of its land package rather than current production.

Revenue Profitability And Efficiency

As a pre-production exploration company, NuLegacy reported no revenue for FY2024, consistent with its development stage. The company recorded a net loss of approximately CAD$1.46 million, reflecting ongoing exploration expenditures and administrative costs required to maintain its mineral properties and corporate operations. Operating cash flow was negative CAD$369,000, indicating the company consumed cash through its exploration activities while maintaining minimal capital expenditures during the period.

Earnings Power And Capital Efficiency

NuLegacy's earnings power remains unrealized, with diluted EPS of -CAD$0.0024 reflecting the inherent costs of mineral exploration without corresponding revenue streams. The company's capital efficiency must be assessed through exploration progress rather than traditional financial returns, with all invested capital directed toward advancing the Red Hill property's technical understanding. Success metrics for this stage focus on geological discovery and resource definition rather than profitability measures.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt obligations, reducing financial risk during the exploration phase. Cash and equivalents stood at approximately CAD$106,000 at period end, representing limited liquidity that necessitates future financing to sustain operations. This conservative capital structure is typical for junior explorers but requires successful equity raises to fund continued exploration programs.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with the company focused on advancing its Red Hill property through systematic drilling and technical studies. NuLegacy maintains no dividend policy, consistent with its pre-revenue status, as all available capital is reinvested into exploration activities. The company's progression depends on successful resource definition and potential partnership opportunities with larger mining companies.

Valuation And Market Expectations

With a market capitalization of approximately CAD$1.74 million, valuation reflects speculative potential rather than current financial performance. The beta of 0.54 suggests lower volatility relative to the broader market, potentially indicating investor perception of limited near-term catalysts. Market expectations are tied to exploration success and the property's strategic location within a proven gold district.

Strategic Advantages And Outlook

NuLegacy's primary strategic advantage lies in its position within Nevada's Cortez Trend, a world-class gold jurisdiction with established infrastructure and mining activity. The outlook remains contingent on exploration results, technical partnerships, and commodity price movements. Success requires demonstrating economic mineralization to attract development capital or acquisition interest from major producers seeking to replenish reserves.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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