investorscraft@gmail.com

Intrinsic ValueTembo Gold Corp. (TEM.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2012 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tembo Gold Corp. operates as a junior mineral exploration company focused exclusively on gold discovery in Tanzania's prolific Lake Victoria goldfield district. The company's core business model centers on the systematic acquisition, exploration, and development of mineral properties, with its flagship Tembo gold project encompassing 32 square kilometers in this highly prospective region. As an early-stage exploration entity, Tembo generates no operating revenue, instead relying on equity financing to fund intensive exploration programs aimed at defining economically viable gold resources. The company operates within the high-risk, high-reward junior mining sector, competing for investor capital against numerous other exploration ventures while navigating the complex geological and regulatory landscape of East African gold exploration. Tembo's strategic positioning leverages its extensive land package in a world-class gold district adjacent to major producing mines, seeking to demonstrate project potential through methodical drilling and technical evaluation to attract development partners or acquisition interest.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Tembo Gold reported no revenue for FY2022 while recording a net loss of CAD 3.3 million. The company's financial performance reflects the typical profile of junior mineral explorers, with substantial expenditures directed toward property exploration and evaluation activities. Operating cash flow was negative CAD 4.7 million, consistent with the capital-intensive nature of early-stage mineral exploration where significant funds are deployed without immediate monetization. The absence of revenue generation is expected at this development stage, with financial efficiency measured primarily by the strategic allocation of exploration capital toward advancing geological understanding and resource definition.

Earnings Power And Capital Efficiency

Tembo Gold currently demonstrates negative earnings power, with diluted EPS of CAD -0.0331, reflecting the company's pre-production status. Capital efficiency is directed toward exploration success rather than immediate returns, with modest capital expenditures of CAD 34,897 during the period. The company's ability to create future value depends entirely on successful mineral discovery and subsequent project advancement. Current financial metrics reflect the high-risk exploration phase where capital is consumed to fund technical work programs rather than generating operating returns.

Balance Sheet And Financial Health

The company maintained a cash position of CAD 2.3 million at year-end against total debt of CAD 353,498, providing limited liquidity for ongoing exploration activities. With negative operating cash flow and no revenue stream, Tembo's financial health depends on periodic equity raises to fund operations. The balance sheet structure is characteristic of junior explorers, with minimal tangible assets beyond mineral property interests and working capital sufficient only for near-term exploration programs before requiring additional financing.

Growth Trends And Dividend Policy

Growth prospects are tied exclusively to exploration success at the Tembo gold property, with no historical production or revenue trends to analyze. The company maintains no dividend policy, consistent with its development-stage status where all available capital is reinvested into exploration activities. Future growth potential hinges on technical achievements including drill results, resource estimates, and potential partnership agreements that could accelerate project development toward eventual production decisions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 16.9 million, Tembo's valuation reflects speculative investor expectations regarding exploration potential rather than current financial performance. The beta of 0.621 suggests moderate correlation with broader market movements, though junior mining stocks typically exhibit higher volatility based on exploration news flow. Market expectations are centered on discovery potential within the company's Tanzanian concessions, with valuation contingent on technical milestones rather than conventional financial metrics.

Strategic Advantages And Outlook

Tembo's primary strategic advantage lies in its strategic land position within Tanzania's established Lake Victoria goldfield, offering geological prospectivity adjacent to operating mines. The outlook remains highly speculative, dependent on exploration results and the company's ability to secure sufficient funding to advance its projects. Success requires navigating technical challenges, regulatory requirements, and market conditions while demonstrating economic mineralization to attract development capital or strategic partnership opportunities essential for project advancement.

Sources

Company Financial StatementsTSXV Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2013201420152016201720182019202020212022202320242025202620272028202920302031203220332034203520362037

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