investorscraft@gmail.com

Intrinsic ValueSoma Gold Corp. (SOMA.V)

Previous Close$2.08
Intrinsic Value
Upside potential
Previous Close
$2.08

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

Soma Gold Corp. operates as a junior gold mining company focused on production and exploration in the mineral-rich Antioquia Department of Colombia. The company's core revenue model centers on operating its El Bagre gold mining complex, which includes active underground mines at La Ye and Los Mangos, supplemented by the development of the Cordero mine. This integrated operation feeds a company-owned processing plant, generating revenue primarily through the sale of gold doré. Soma Gold distinguishes itself by controlling the entire production chain from extraction to processing within a historically productive mining region. The company's strategic positioning leverages Colombia's established mining jurisdiction while maintaining a focused operational footprint to manage capital efficiency. Beyond immediate production, Soma holds significant exploration potential through its extensive Zara property portfolio, covering approximately 29,000 hectares, which provides a pipeline for future resource growth and operational expansion. This balanced approach of near-term cash flow generation coupled with long-term exploration upside characterizes its market position within the competitive junior gold mining sector.

Revenue Profitability And Efficiency

For the fiscal year, Soma Gold reported robust revenue of CAD 89.4 million, demonstrating strong operational throughput from its mining activities. The company achieved a net income of CAD 4.2 million, translating to a diluted EPS of CAD 0.045, indicating profitability at the current scale of operations. Operating cash flow was a healthy CAD 21.0 million, significantly exceeding capital expenditures of CAD 11.5 million, which suggests the operation is generating sufficient internal cash to fund its development projects while maintaining positive earnings.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its ability to generate positive net income alongside substantial operating cash flow. The capital expenditure program, focused on developing the Cordero mine, is being funded primarily from operational cash flows, indicating efficient capital allocation. The positive spread between operating cash flow and capital expenditures underscores the self-funding capability of its current operational model, which is a key metric for junior mining companies seeking to grow without excessive dilution.

Balance Sheet And Financial Health

Soma Gold maintains a balance sheet with CAD 7.8 million in cash and equivalents against total debt of CAD 34.9 million. This debt level, while material, appears manageable relative to the company's cash flow generation capacity. The financial structure reflects a typical junior miner leveraging debt to fund growth initiatives, with the ongoing challenge being to balance debt service obligations against operational volatility inherent in gold mining.

Growth Trends And Dividend Policy

The company's growth strategy is centered on ramping up production from existing mines and advancing the Cordero development project. As a development-stage mining company focused on reinvesting cash flows into expansion, Soma Gold does not currently pay a dividend. All available capital is allocated toward increasing production capacity and expanding its mineral resource base through exploration on its extensive land package.

Valuation And Market Expectations

With a market capitalization of approximately CAD 117 million, the market values Soma Gold at a premium to its book value, reflecting expectations for future growth from its development assets. The company's beta of 0.197 suggests lower volatility compared to the broader market, which may indicate investor perception of its operational stability despite being a junior miner in a single jurisdiction.

Strategic Advantages And Outlook

Soma Gold's primary strategic advantage lies in its integrated mining and processing operations within a proven gold district, providing control over production costs and timelines. The outlook depends on successful execution at the Cordero project and continued operational efficiency at existing mines. Key risks include gold price volatility and geopolitical factors in Colombia, while opportunities exist through resource expansion on its extensive exploration properties.

Sources

Company DescriptionFinancial Metrics Provided

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