investorscraft@gmail.com

Intrinsic ValueSt. Augustine Gold and Copper Limited (SAU.TO)

Previous Close$0.38
Intrinsic Value
Upside potential
Previous Close
$0.38

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

St. Augustine Gold and Copper Limited operates as a mineral exploration company focused on the acquisition and evaluation of mineral properties, primarily in the Philippines. The company's flagship asset is the King-king copper-gold project, a significant undeveloped deposit located in Compostela Valley, Mindanao Island. This project, spanning 1,548 hectares, positions the company within the high-potential but capital-intensive mining sector, where long development timelines and regulatory hurdles are common. St. Augustine's revenue model hinges on advancing King-king toward production, leveraging rising demand for copper in renewable energy and gold as a safe-haven asset. The company competes in a niche segment of junior mining firms, where success depends on securing financing, permitting, and strategic partnerships. Its market position remains speculative, given the pre-production stage of its key asset, though the project's scale offers substantial upside if developed.

Revenue Profitability And Efficiency

The company reported no revenue in FY 2023, consistent with its exploration-stage status. Net income of CAD 381,586 (EPS diluted: CAD 0.0004) reflects minor gains, likely from non-operating activities, as operating cash flow was negative (CAD -556,201). Capital expenditures (CAD -558,794) indicate ongoing investment in exploration, though limited liquidity (CAD 145,908 cash) raises questions about funding sustainability.

Earnings Power And Capital Efficiency

St. Augustine lacks earnings power due to its pre-revenue phase. Negative operating cash flow and minimal net income underscore reliance on external financing. Capital efficiency is challenging to assess without production metrics, but the absence of debt suggests a clean balance sheet for future fundraising.

Balance Sheet And Financial Health

The balance sheet shows minimal leverage (zero debt) and modest cash reserves (CAD 145,908), typical of exploration-stage miners. With no revenue and negative cash flows, financial health hinges on securing additional capital or joint ventures to advance King-king. The CAD 65.7M market cap implies investor optimism about the project's potential.

Growth Trends And Dividend Policy

Growth is contingent on advancing King-king, which requires substantial funding and permits. No dividends are paid, aligning with the company's focus on resource development. Shareholder returns depend solely on asset appreciation or eventual production.

Valuation And Market Expectations

The CAD 65.7M market cap reflects speculative valuation, pricing in King-king's optionality rather than near-term cash flows. High beta (2.255) indicates volatility tied to commodity prices and exploration milestones.

Strategic Advantages And Outlook

St. Augustine's key advantage is its exposure to a large-scale copper-gold deposit amid rising metal demand. However, execution risks—permitting, financing, and operational scale—remain high. The outlook is binary: success hinges on project advancement, while delays could erode market confidence.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and TSX exchange data.

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