investorscraft@gmail.com

Intrinsic ValueOphir Gold Corp. (OPHR.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Ophir Gold Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal properties in the United States. The company's core strategy involves identifying undervalued mineral assets at early exploration stages, securing them through option agreements, and advancing them through systematic exploration programs to demonstrate resource potential. As a micro-cap exploration play headquartered in Vancouver, Ophir leverages geological expertise to target district-scale opportunities, primarily concentrating on gold exploration in mining-friendly jurisdictions like Idaho. The company's current flagship asset is the Breccia Gold property in Lemhi County, Idaho, where it holds an option to acquire 100% interest, representing its principal value driver. Operating in the highly speculative junior mining sector, Ophir competes for investor capital against numerous similar ventures, with success contingent on discovery outcomes and commodity price movements. The company's market position remains nascent, typical of early-stage explorers, with value creation dependent on successful exploration results that can attract partnership interest or acquisition offers from larger mining companies seeking growth pipelines.

Revenue Profitability And Efficiency

As a pre-revenue mineral exploration company, Ophir Gold Corp. reported no revenue for FY2024, which is characteristic of companies at this development stage. The company recorded a net loss of CAD$4.94 million, reflecting the substantial costs associated with mineral property exploration and corporate administration. Operating cash flow was negative CAD$473,844, while capital expenditures totaled CAD$965,323, indicating active investment in exploration activities. These financial metrics are consistent with the business model of junior explorers that prioritize resource definition over near-term profitability.

Earnings Power And Capital Efficiency

Ophir's earnings power remains unrealized, with diluted earnings per share of -CAD$0.0521 reflecting the company's pre-production status. Capital efficiency is measured through exploration success rather than traditional financial returns at this stage. The company deployed approximately CAD$1.44 million in combined operating and investing activities during FY2024 to advance its exploration properties, with returns contingent on future resource discoveries and project advancement that could potentially attract development capital or strategic partnerships.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD$4.37 million as of May 31, 2024. This cash position provides near-term funding for exploration programs and corporate operations. With no debt obligations, financial risk is limited to equity dilution through future fundraising activities typical of junior mining companies. The balance sheet strength relative to the company's market capitalization of approximately CAD$2.97 million suggests investors are valuing the company primarily on its exploration potential rather than current assets.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success on the Breccia Gold property and potential acquisition of additional mineral claims. The company does not pay dividends, which is standard for exploration-stage mining companies that reinvest all available capital into property advancement. Shareholder returns are dependent on value creation through successful exploration results that may lead to share price appreciation, joint ventures, or corporate transactions rather than income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CAD$2.97 million, the company trades at a significant premium to its cash position, reflecting market expectations for exploration success. The negative beta of -0.056 suggests low correlation with broader market movements, which is typical for micro-cap exploration stocks whose valuations are driven by company-specific news flow and commodity price sentiment rather than macroeconomic factors.

Strategic Advantages And Outlook

Ophir's strategic position hinges on its focused land position in a proven gold district and its lean operational structure. The outlook remains highly speculative, dependent on exploration results from the Breccia Gold property. Success would require demonstrating economic mineralization to attract development capital or strategic interest from larger mining companies. The company faces typical junior mining risks including funding requirements, exploration uncertainty, and commodity price volatility that will influence its ability to advance projects.

Sources

Company financial statementsTSXV 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