investorscraft@gmail.com

Intrinsic ValueTriumph Gold Corp. (TIG.V)

Previous Close$0.70
Intrinsic Value
Upside potential
Previous Close
$0.70

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

Triumph Gold Corp. operates as a junior exploration company focused on acquiring and developing mineral properties in Canada's Yukon territory. The company's core strategy centers on advancing its flagship Freegold Mountain project, a polymetallic asset containing gold, silver, copper, and other base metals. As a pre-revenue mineral explorer, Triumph Gold generates no operating income and relies entirely on equity financing to fund exploration activities. The company operates within the highly speculative junior mining sector, where success depends on proving resource potential through systematic drilling and technical studies. Triumph Gold's market position reflects typical early-stage exploration companies, with value driven by geological potential rather than current production. The company competes for investor capital against numerous other junior miners, distinguishing itself through its Yukon-focused asset base and technical expertise. Its business model involves methodically advancing projects up the value chain through exploration success to eventually attract partnership or acquisition interest from major mining companies. The junior resource sector remains characterized by high risk and volatility, with Triumph Gold's fortunes tied directly to exploration results and commodity price movements affecting investor sentiment toward early-stage projects.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Triumph Gold reported no revenue for the period, consistent with its development stage. The company recorded a net loss of CAD 741,320, reflecting ongoing exploration expenditures and administrative costs required to advance its mineral properties. Operating cash flow was negative CAD 213,308, indicating the company's continued investment in exploration activities without generating internal cash generation. Capital expenditures were minimal at CAD 12,760, suggesting limited major equipment purchases during the period.

Earnings Power And Capital Efficiency

Triumph Gold demonstrates no current earnings power given its exploration phase, with diluted EPS of negative CAD 0.0173. The company's capital efficiency must be evaluated through exploration progress rather than financial returns. Negative operating cash flow and minimal capital expenditures reflect a cautious approach to spending while maintaining exploration programs. The company's ability to advance projects with limited financial resources will be critical to creating shareholder value.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt outstanding, reducing financial risk during the volatile exploration phase. However, cash and equivalents stood at just CAD 2,412, indicating imminent need for additional financing to sustain operations. With 42.7 million shares outstanding, the company's equity structure provides potential dilution risk as it seeks future funding through equity offerings to continue exploration programs.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success at the Freegold Mountain project, with no current production or revenue growth trajectory. The company maintains no dividend policy, consistent with junior exploration firms that reinvest all available capital into property advancement. Future value creation depends on successful resource definition and potential project development or partnership opportunities that could transition the company toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 17.4 million, the market attributes value primarily to the exploration potential of Triumph Gold's Yukon properties. The high beta of 1.986 reflects significant volatility and sensitivity to commodity price movements and exploration news. Valuation metrics based on earnings or revenue are not applicable, with investor expectations focused on geological potential and exploration milestones rather than financial performance.

Strategic Advantages And Outlook

Triumph Gold's strategic position hinges on its Yukon-based Freegold Mountain project in a mining-friendly jurisdiction. The company's outlook remains speculative, dependent on successful exploration results and ability to secure financing in challenging market conditions. Key advantages include a debt-free structure and focused project portfolio, though immediate challenges involve funding exploration programs with limited cash reserves. The path to value creation requires demonstrating economic resource potential to attract development partners or acquisition interest.

Sources

Company financial statementsTSXV filings

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