investorscraft@gmail.com

Intrinsic ValueSolGold Plc (SOLG.TO)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

SolGold Plc is a mineral exploration and development company focused on discovering and advancing copper, gold, silver, and molybdenum deposits, primarily in Ecuador, Australia, and the Solomon Islands. The company’s flagship Alpala project in Northern Ecuador represents a high-potential, large-scale copper-gold porphyry deposit, positioning SolGold as a key player in the global copper exploration sector. With copper demand expected to rise due to electrification and renewable energy trends, SolGold’s strategic focus on tier-one assets aligns with long-term market fundamentals. The company operates in a capital-intensive industry where success hinges on resource delineation, permitting, and securing development financing. SolGold’s competitive edge lies in its early-mover advantage in Ecuador’s underexplored mining jurisdiction and its technical expertise in porphyry systems. However, as a pre-revenue explorer, it faces inherent risks tied to commodity cycles, geopolitical factors, and funding availability.

Revenue Profitability And Efficiency

SolGold remains pre-revenue, reporting no income in the current period, with a net loss of CAD 60.3 million. The absence of operating cash flow (CAD -10.2 million) reflects its exploration-stage status, while minimal capital expenditures (CAD -241,459) suggest restrained activity levels. The company’s financials are typical of junior miners prioritizing resource development over near-term profitability.

Earnings Power And Capital Efficiency

Negative diluted EPS (CAD -0.0201) underscores SolGold’s earnings challenges as it invests in exploration. The lack of operating cash flow generation highlights dependence on external financing to fund projects. Capital efficiency metrics are not yet meaningful given the early-stage nature of its assets.

Balance Sheet And Financial Health

SolGold holds CAD 6.0 million in cash against total debt of CAD 199.2 million, indicating liquidity constraints. The high debt load, relative to cash reserves, raises concerns about financial flexibility, necessitating potential equity raises or strategic partnerships to advance the Alpala project without overleveraging.

Growth Trends And Dividend Policy

Growth is contingent on progressing Alpala toward feasibility and production, with no dividends distributed. The company’s trajectory depends on securing funding for development and navigating Ecuador’s regulatory environment. Investor returns are currently tied solely to speculative asset appreciation.

Valuation And Market Expectations

The CAD 420.2 million market cap reflects high-risk speculation on Alpala’s potential, with a beta of 1.192 indicating volatility. Valuation hinges on resource estimates and copper price outlooks rather than traditional metrics, aligning with exploration-stage mining equities.

Strategic Advantages And Outlook

SolGold’s key advantage is its exposure to a large-scale copper asset in a geopolitically stable region of Ecuador, a critical factor as global copper supply tightens. However, execution risks—including funding, permitting, and commodity prices—could significantly impact its ability to capitalize on this position. The outlook remains speculative pending project milestones.

Sources

Company filings, market 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