investorscraft@gmail.com

Intrinsic ValueSTLLR Gold Inc. (STLR.TO)

Previous Close$1.53
Intrinsic Value
Upside potential
Previous Close
$1.53

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

STLLR Gold Inc. is a Canadian gold development company focused on advancing high-potential mineral resource properties in Canada. The company operates in the gold exploration and development sector, with its flagship projects being the Tower Gold project in Timmins, Ontario, and the Colomac Gold project in the Northwest Territories. These assets position STLLR Gold in a favorable jurisdiction with established mining infrastructure and supportive regulatory frameworks. The company’s revenue model is centered on progressing its projects through feasibility studies and eventual production, leveraging rising gold prices and investor interest in precious metals. STLLR Gold differentiates itself through strategic asset positioning in politically stable regions with proven mineralization, targeting long-term value creation. As a development-stage company, it competes with peers by optimizing resource estimates, securing financing, and advancing projects toward production. The company’s recent rebranding from Moneta Gold underscores its refined focus on gold assets and growth potential in a volatile commodity market.

Revenue Profitability And Efficiency

STLLR Gold reported no revenue in the latest fiscal period, reflecting its pre-production stage. The company posted a net loss of CAD 20.98 million, with diluted EPS of -CAD 0.21, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 24.76 million, while capital expenditures were minimal at CAD 0.15 million, indicating restrained investment activity pending project advancement.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained due to its development-phase status, with no operating income generated. Capital efficiency is focused on advancing exploration and feasibility work, with CAD 32.31 million in cash reserves providing runway for near-term activities. The absence of debt strengthens its ability to fund operations without immediate liquidity pressures.

Balance Sheet And Financial Health

STLLR Gold maintains a solid balance sheet with CAD 32.31 million in cash and equivalents and no debt, ensuring financial flexibility. The company’s equity-based funding model and lack of leverage reduce near-term solvency risks, though its ability to secure additional financing will be critical as projects advance toward production.

Growth Trends And Dividend Policy

Growth is tied to resource expansion and project development, with no dividends paid, consistent with its reinvestment-focused strategy. The company’s market capitalization of CAD 95.43 million reflects investor expectations for future gold production, though progress depends on successful feasibility studies and funding. The beta of 0.67 suggests lower volatility relative to the broader market.

Valuation And Market Expectations

The market values STLLR Gold based on its resource potential rather than current earnings, with a focus on gold price trends and project milestones. The absence of revenue and negative earnings aligns with typical early-stage mining valuations, where upside is tied to reserve growth and permitting progress.

Strategic Advantages And Outlook

STLLR Gold benefits from its assets in mining-friendly Canadian jurisdictions and a debt-free balance sheet. The outlook hinges on advancing its flagship projects amid gold price strength, though execution risks remain. Strategic partnerships or acquisitions could accelerate growth, while prolonged development timelines may pressure liquidity.

Sources

Company filings, Toronto Stock Exchange

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