investorscraft@gmail.com

Intrinsic ValueThunder Mountain Gold, Inc. (THM.V)

Previous Close$1.03
Intrinsic Value
Upside potential
Previous Close
$1.03

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

Thunder Mountain Gold operates as a mineral exploration company focused on discovering and developing precious and base metal deposits in mining-friendly jurisdictions of Nevada and Idaho. The company's core revenue model is entirely dependent on successful exploration outcomes, with no current production revenue, relying instead on equity financing to fund its exploration activities. Its primary assets include the South Mountain property in Idaho, featuring a combination of patented and unpatented claims covering significant acreage, and the Trout Creek project in Nevada's prolific mining district. Operating within the highly speculative junior mining sector, Thunder Mountain competes for investor capital against numerous other exploration-stage companies, with its market position contingent on technical exploration results and the ability to advance projects toward economic viability. The company's strategy involves systematic exploration of its properties to identify mineral resources that could eventually attract partnership interest or acquisition offers from larger mining companies, representing a typical path-to-value creation in the junior mining space. With decades of historical exploration data and established land positions, the company maintains a focused approach to resource definition while navigating the capital-intensive nature of mineral exploration.

Revenue Profitability And Efficiency

As an exploration-stage company, Thunder Mountain Gold generates no operating revenue and reported a net loss of CAD 631,111 for the period. The company's financial performance reflects the typical pre-revenue phase of mineral exploration, with expenses directed toward property maintenance, exploration activities, and corporate overhead. Operating cash flow was negative CAD 539,287, consistent with the capital requirements of ongoing exploration programs without corresponding income streams.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized pending successful exploration outcomes and potential future mine development. Current capital efficiency metrics are not applicable given the exploratory nature of operations, with all expenditures focused on advancing geological understanding rather than generating immediate returns. The diluted EPS of -CAD 0.0101 reflects the shareholder dilution effect of funding exploration through equity issuance rather than operational earnings.

Balance Sheet And Financial Health

Thunder Mountain maintains a clean balance sheet with minimal debt of CAD 1,771 and cash reserves of CAD 481,322. The company's financial health is typical of junior explorers, with liquidity sufficient to fund near-term exploration activities but requiring periodic capital market access for sustained operations. The absence of significant leverage provides flexibility but necessitates ongoing equity financing to advance projects.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with value creation dependent on successful resource definition and project advancement. The company maintains no dividend policy, consistent with its development-stage status, reinvesting all available capital into exploration programs. Shareholder returns are contingent on future project success through partnership deals, asset sales, or potential future production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 39.1 million, the market valuation reflects speculative potential rather than current financial performance. The beta of 0.497 suggests lower volatility than the broader mining sector, possibly indicating investor perception of measured exploration progress. Valuation incorporates expectations for successful resource definition and future project monetization opportunities.

Strategic Advantages And Outlook

The company's strategic advantages include its established land positions in proven mining districts and historical exploration data. The outlook remains contingent on exploration results, commodity price trends, and ability to secure funding for advanced work programs. Success depends on demonstrating economic potential at its key properties to attract development partners or acquisition interest from larger mining companies.

Sources

Company financial statementsPublic 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