investorscraft@gmail.com

Intrinsic ValueTroilus Gold Corp. (TLG.TO)

Previous Close$1.81
Intrinsic Value
Upside potential
Previous Close
$1.81

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

Troilus Gold Corp. is an advanced-stage exploration and early-development company focused on revitalizing the former Troilus gold and copper mine in Quebec, Canada. The company operates in the Industrial Materials sector, leveraging its 100% ownership of the Troilus project, which spans 1,420 square kilometers in the Frotêt-Evans Greenstone Belt. Its core revenue model hinges on mineral resource expansion and eventual mine re-start, targeting long-term gold and copper production. The company’s strategic positioning in Quebec, a mining-friendly jurisdiction with established infrastructure, enhances its potential for operational scalability. Troilus Gold differentiates itself through its extensive land package and historical mine data, which reduce exploration risk. However, as a pre-revenue entity, it remains highly dependent on capital markets for funding. The company competes in a crowded gold exploration space but stands out due to its advanced-stage asset and potential for near-term development. Its market position is further strengthened by Quebec’s supportive regulatory environment and proximity to skilled labor and logistics networks.

Revenue Profitability And Efficiency

Troilus Gold Corp. is currently a pre-revenue company, with no recorded revenue for the period. The company reported a net loss of CAD 34.3 million, reflecting its exploration and development stage. Operating cash flow was negative at CAD 19.8 million, while capital expenditures were modest at CAD 0.4 million, indicating restrained investment activity pending further project advancement.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.13 underscores its lack of earnings power in the current phase. Capital efficiency remains constrained as the Troilus project is not yet operational. The negative operating cash flow highlights reliance on external financing to sustain exploration and development activities.

Balance Sheet And Financial Health

Troilus Gold holds CAD 6.9 million in cash and equivalents, providing limited liquidity. Total debt is minimal at CAD 1.0 million, reducing near-term solvency risks. However, the absence of revenue and persistent cash burn necessitate ongoing capital raises to fund operations and project development.

Growth Trends And Dividend Policy

Growth prospects hinge on successful resource expansion and eventual mine re-start, though timelines remain uncertain. The company does not pay dividends, typical for an exploration-stage firm, and reinvests all available capital into project development. Shareholder returns are contingent on future production and gold price trends.

Valuation And Market Expectations

With a market cap of CAD 237.3 million, the company’s valuation reflects speculative optimism around the Troilus project’s potential. A beta of 1.847 indicates high volatility, aligning with its exploration-stage risk profile. Investors appear to price in long-term gold production potential despite current financial challenges.

Strategic Advantages And Outlook

Troilus Gold benefits from its Quebec-based asset in a mining-friendly jurisdiction, reducing regulatory hurdles. The project’s historical data and infrastructure provide a development advantage. However, execution risks, funding needs, and commodity price volatility pose challenges. The outlook remains speculative, dependent on successful resource definition and feasibility studies.

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