investorscraft@gmail.com

Intrinsic ValueRevival Gold Inc. (RVG.V)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

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

Revival Gold Inc. operates as a gold mineral exploration and development company focused on advancing its key asset, the Beartrack-Arnett Gold Project in Idaho. The company's core revenue model centers on progressing mineral properties through exploration and development phases to create shareholder value, with the ultimate objective of achieving commercial production or securing strategic partnerships. As a junior mining entity, Revival Gold operates within the capital-intensive precious metals sector, where success depends on technical expertise, funding capabilities, and strategic project advancement. The company maintains a focused portfolio approach, holding 100% interest in its flagship Idaho project while maintaining a 51% stake in the Diamond Mountain Phosphate Project in Utah, demonstrating selective asset accumulation. Revival Gold's market positioning reflects that of an emerging explorer with substantial growth potential, competing for investor attention in a crowded junior mining landscape where differentiation through project quality and execution capability is paramount. The company's strategic focus on North American jurisdictions provides geopolitical stability while leveraging established mining infrastructure and regulatory frameworks.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Revival Gold reported no revenue for the fiscal period ending June 30, 2024, which is typical for development-stage mineral companies. The company recorded a net loss of CAD 8.59 million, reflecting substantial expenditures on exploration activities and corporate operations. Operating cash flow was negative CAD 8.03 million, indicating significant cash consumption as the company advances its projects through technical studies and exploration programs without generating operating income.

Earnings Power And Capital Efficiency

Revival Gold's current earnings power is constrained by its pre-production status, with diluted earnings per share of CAD -0.07 reflecting the capital-intensive nature of mineral exploration. The company's capital expenditures of CAD 0.70 million were directed toward advancing its mineral properties, particularly the Beartrack-Arnett project. Capital efficiency metrics remain challenging during this development phase, as substantial investments are required before potential revenue generation can commence.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 5.30 million in cash and equivalents, providing essential liquidity for ongoing exploration activities. With no total debt obligations, Revival Gold's financial structure consists entirely of equity financing, reducing financial risk during the volatile development phase. The cash position must support continued operational expenditures and exploration programs until additional financing or project milestones are achieved.

Growth Trends And Dividend Policy

Growth for Revival Gold is measured through project advancement milestones rather than financial metrics, with progress dependent on successful exploration results and development funding. The company maintains a non-dividend policy, consistent with exploration-stage entities that reinvest all available capital into project development. Future growth trajectories will be determined by technical success, financing availability, and gold market conditions influencing project economics and development timelines.

Valuation And Market Expectations

With a market capitalization of approximately CAD 193 million, the market valuation reflects investor expectations regarding the potential of Revival Gold's mineral assets rather than current financial performance. The beta of 0.56 suggests lower volatility relative to the broader market, potentially indicating investor perception of the company's development-stage risk profile. Valuation metrics primarily incorporate speculative elements tied to project advancement prospects and gold price expectations.

Strategic Advantages And Outlook

Revival Gold's strategic advantages include its focus on North American assets in mining-friendly jurisdictions and its debt-free capital structure. The outlook remains contingent on successful project advancement, additional financing, and favorable gold market conditions. The company's ability to progress its Beartrack-Arnett project toward development decisions will be critical for creating shareholder value and potentially attracting strategic partnerships or acquisition interest.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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