investorscraft@gmail.com

Intrinsic ValueScorpio Gold Corporation (SGN.V)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

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

Scorpio Gold Corporation is a Canada-based junior mining company focused on the exploration and development of gold and silver properties in Nevada, USA. The company's primary asset is the 100%-owned Mineral Ridge gold project, a significant land package spanning 5,617 hectares in the prolific Walker Lane trend of Esmeralda County. This project represents the core of Scorpio Gold's near-term production strategy, with the company working to advance it from exploration toward potential future mining operations. The company's business model centers on leveraging its mineral property portfolio to create shareholder value through systematic exploration, resource definition, and strategic development. Operating in the competitive Nevada mining jurisdiction, Scorpio Gold maintains a focused approach rather than pursuing widespread exploration. The company's market position is that of a micro-cap exploration company with concentrated asset exposure, competing for capital and attention alongside numerous other junior miners in the basic materials sector. Scorpio Gold's operational strategy involves methodical advancement of its key assets while managing the substantial capital requirements inherent in mineral development projects.

Revenue Profitability And Efficiency

Scorpio Gold reported no revenue for the period, reflecting its pre-production status as an exploration company. The company recorded a net loss of CAD 15.3 million, with diluted earnings per share of CAD -0.17, indicating significant ongoing investment in project development without corresponding income streams. Operating cash flow was negative CAD 4.4 million, while capital expenditures totaled CAD 1.1 million, demonstrating the capital-intensive nature of mineral exploration and the company's current stage in the mining lifecycle.

Earnings Power And Capital Efficiency

The company currently lacks earnings power due to its pre-revenue status, with financial performance dominated by exploration and development expenditures. Capital efficiency metrics are challenging to assess meaningfully at this development stage, as the company is investing heavily in long-term asset development rather than generating immediate returns. The negative operating cash flow and earnings reflect the substantial upfront investment required to advance mineral projects toward potential future production.

Balance Sheet And Financial Health

Scorpio Gold maintains a relatively clean balance sheet with minimal debt of CAD 1.0 million, though reported cash and equivalents were nil for the period. The company's financial health is typical of junior exploration companies, characterized by limited liquidity and dependence on future financing to fund ongoing operations and development activities. The absence of significant debt provides flexibility but the lack of cash reserves indicates imminent funding requirements.

Growth Trends And Dividend Policy

As an exploration-stage company, Scorpio Gold's growth trajectory is tied to successful advancement of its Mineral Ridge project rather than historical financial growth patterns. The company maintains a standard no-dividend policy consistent with its development phase, reinvesting all available capital into project advancement. Future growth potential depends entirely on successful resource definition, feasibility studies, and ultimately the transition to production capability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 90.5 million, the market appears to be assigning value to Scorpio Gold's mineral property portfolio and development potential rather than current financial performance. The valuation reflects investor expectations regarding the company's ability to successfully advance its Nevada projects toward production. The beta of 1.23 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to gold price movements and exploration results.

Strategic Advantages And Outlook

Scorpio Gold's strategic position is defined by its focused asset base in the mining-friendly jurisdiction of Nevada, with the Mineral Ridge project representing its primary value driver. The outlook remains contingent on successful project advancement, additional financing, and ultimately the demonstration of economic viability for its mineral properties. The company faces typical junior mining challenges including funding requirements, technical risks, and commodity price exposure that will determine its future trajectory.

Sources

Company financial reportingTSXV 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