investorscraft@gmail.com

Intrinsic ValueProbe Gold Inc. (PRB.TO)

Previous Close$3.64
Intrinsic Value
Upside potential
Previous Close
$3.64

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

Probe Gold Inc. is a Canadian precious metals exploration company focused on acquiring, exploring, and developing gold properties, primarily in Quebec. Its flagship Novador project spans 436 square kilometers and includes high-potential trends such as Monique, Pascalis, and Courvan, situated near Val-d'Or, a historically prolific gold mining region. The company operates in a capital-intensive sector, relying on equity financing and strategic partnerships to fund exploration while targeting resource expansion and eventual mine development. Probe Gold differentiates itself through its concentrated land package in a proven mining jurisdiction, leveraging Quebec's supportive regulatory environment and established infrastructure. As a pre-revenue explorer, its market position hinges on technical success in advancing its assets toward feasibility, competing with junior miners for investor attention in a volatile gold price environment. The company rebranded in 2023 to emphasize its gold focus, aligning with investor preferences for single-commodity exposure amid macroeconomic uncertainty.

Revenue Profitability And Efficiency

As an exploration-stage company, Probe Gold reported no revenue in the period, with a net loss of CAD 24.7 million, reflecting expenditures on drilling, studies, and administrative costs. The diluted EPS of -CAD 0.14 underscores the pre-production phase, while negative operating cash flow (CAD -18.8 million) and minimal capex (CAD -2,350) indicate focus on exploration over infrastructure development. Efficiency metrics remain inapplicable pending operational scale.

Earnings Power And Capital Efficiency

With no operating income, earnings power is currently negative, driven by exploration spend. The CAD 21.8 million cash position (year-end 2024) suggests runway for near-term activities, though further dilution or debt may be required to fund advanced studies. Capital efficiency is unmeasurable absent production, but market valuation implies investor confidence in resource potential at Novador.

Balance Sheet And Financial Health

The balance sheet reflects typical junior miner characteristics: CAD 21.8 million in cash against negligible debt (CAD 0.4 million), providing flexibility. Equity financing remains the primary funding mechanism, with no dividend obligations. Liquidity appears adequate for 12–18 months of exploration at current burn rates, assuming stable gold prices and access to capital markets.

Growth Trends And Dividend Policy

Growth is tied to resource definition and project advancement, with no near-term production or dividend expectations. Share count expansion (175.4 million outstanding) has funded exploration, a common trend in the sector. Future value accretion depends on technical milestones like resource updates or feasibility progress, which could reposition the company for partnerships or acquisitions.

Valuation And Market Expectations

The CAD 483 million market cap prices in exploration upside, trading on resource potential rather than cash flows. Beta of 0.763 suggests lower volatility than peers, possibly due to Quebec's stable jurisdiction. Investors appear to discount long-term optionality on gold prices, with valuation sensitive to drill results and permitting timelines.

Strategic Advantages And Outlook

Probe Gold's key advantage lies in its district-scale Novador asset in a mining-friendly region, reducing geopolitical risk. The outlook hinges on gold price trends and exploration success, with potential catalysts including resource upgrades or strategic partnerships. Challenges include funding requirements and competition for investor capital in a crowded junior gold sector.

Sources

Company disclosure, TSX 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