investorscraft@gmail.com

Intrinsic ValueTDG Gold Corp. (TDG.V)

Previous Close$0.78
Intrinsic Value
Upside potential
Previous Close
$0.78

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

TDG Gold Corp. operates as a mineral exploration company focused on identifying, acquiring, and developing gold, silver, and copper resource projects in British Columbia's prolific Toodoggone region. The company's core revenue model is predicated on advancing its portfolio of mineral properties through systematic exploration to establish economic mineral resources, ultimately seeking to monetize these assets through joint ventures, outright sales, or future production. TDG's primary assets include the Baker-Shasta, Oxide Peak, Bot, and Mets properties, collectively spanning over 22,000 hectares in a geologically favorable district known for high-grade epithermal gold-silver mineralization. Operating within the highly competitive junior mining sector, the company positions itself as an early-stage exploration specialist targeting district-scale opportunities with significant discovery potential. TDG's market position relies on its strategic land package and technical expertise to create shareholder value through mineral resource definition rather than current production, distinguishing it from revenue-generating mining companies. The company competes for capital and investor attention in a sector where successful exploration outcomes drive valuation, requiring careful management of exploration budgets and technical execution to advance projects up the value curve.

Revenue Profitability And Efficiency

As an exploration-stage company, TDG Gold Corp. generated minimal revenue of CAD 2,634 during the period, reflecting its pre-revenue status typical of junior mineral explorers. The company reported a net loss of CAD 4.59 million, consistent with its business phase focused on property acquisition and exploration activities rather than commercial production. Operating cash flow was negative CAD 5.51 million, indicating significant cash consumption to fund exploration programs and corporate operations while advancing its mineral properties toward resource definition.

Earnings Power And Capital Efficiency

TDG's current earnings power remains constrained by its exploration-focused business model, with diluted EPS of CAD -0.0376 reflecting the capital-intensive nature of mineral exploration without corresponding revenue streams. The company maintains modest capital expenditures of CAD 100,000, suggesting a disciplined approach to deploying limited capital while prioritizing exploration activities on its most promising properties. Capital efficiency is measured by the successful advancement of mineral assets rather than traditional profitability metrics at this development stage.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with cash and equivalents of CAD 714,714 against minimal total debt of CAD 16,564, providing financial flexibility for near-term exploration activities. This low-leverage position is characteristic of junior exploration companies that typically fund operations through equity financing rather than debt. The balance sheet structure supports continued exploration work while managing the inherent risks of mineral resource development.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to successful exploration outcomes and mineral resource expansion across TDG's property portfolio. The company follows standard practice for exploration-stage miners by not paying dividends, instead reinvesting all available capital into property advancement. Shareholder returns are contingent on creating value through mineral discovery and subsequent asset monetization, with the outstanding share base of 122.3 million shares reflecting previous equity raises to fund exploration programs.

Valuation And Market Expectations

With a market capitalization of approximately CAD 468 million, the market appears to ascribe significant value to TDG's exploration potential despite current financial metrics. The high beta of 3.132 indicates substantial volatility and sensitivity to commodity price movements and exploration news, typical of junior mining stocks. Valuation reflects investor expectations for successful resource definition and future monetization opportunities rather than current financial performance.

Strategic Advantages And Outlook

TDG's strategic advantage lies in its concentrated land position within a proven mineral district and focused exploration approach. The outlook depends on technical success in defining economic mineral resources and navigating the capital-intensive pathway from exploration to development. Execution risk remains elevated given the speculative nature of mineral exploration, with success contingent on drilling results, metallurgical testing, and ultimately demonstrating project economics that can attract development capital or acquisition interest.

Sources

Company description and financial data 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