investorscraft@gmail.com

Intrinsic ValueTRX Gold Corporation (TNX.TO)

Previous Close$0.46
Intrinsic Value
Upside potential
Previous Close
$0.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TRX Gold Corporation operates in the gold mining sector, focusing on exploration, development, and production of gold deposits in Tanzania. The company’s primary asset is the Buckreef gold project, a high-potential site in north-central Tanzania, which serves as its core revenue driver. TRX Gold leverages a vertically integrated approach, from exploration to potential commercial production, positioning itself as a nimble player in a region with significant mineral wealth. The company’s market position is defined by its strategic focus on Tanzania, a jurisdiction with established gold mining operations but also regulatory complexities. Unlike larger diversified miners, TRX Gold’s concentrated asset base allows for targeted capital allocation, though it exposes the business to single-project risks. The company’s rebranding in 2022 reflects its refined focus on gold production, distinguishing it from peers with broader mineral portfolios. TRX Gold’s ability to advance Buckreef toward sustained production will be critical in determining its long-term competitiveness in the mid-tier gold mining space.

Revenue Profitability And Efficiency

In FY 2023, TRX Gold reported revenue of CAD 38.3 million, with net income of CAD 2.25 million, reflecting a modest but positive profitability margin. The company generated CAD 17.3 million in operating cash flow, though capital expenditures of CAD 17.8 million nearly offset this, indicating reinvestment in growth. Diluted EPS stood at CAD 0.01, underscoring early-stage earnings potential.

Earnings Power And Capital Efficiency

TRX Gold’s earnings power is currently constrained by its pre-production and development phase, with limited scale at Buckreef. The company’s capital efficiency is reflected in its ability to fund exploration and development internally, as evidenced by its low total debt of CAD 101,000. However, sustained profitability will depend on operational ramp-up and cost management.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with CAD 7.6 million in cash and equivalents and minimal debt, providing flexibility for further project development. Its low leverage and manageable capital expenditures suggest a stable financial position, though liquidity could be tested if project timelines extend or costs escalate.

Growth Trends And Dividend Policy

TRX Gold is in a growth phase, prioritizing resource expansion and production scaling at Buckreef over shareholder returns. The company does not currently pay dividends, reinvesting cash flow into operations. Future growth will hinge on successful project execution and gold price trends, with potential for revenue scalability if production targets are met.

Valuation And Market Expectations

With a market cap of CAD 128 million, TRX Gold is valued as a development-stage miner, trading on exploration potential rather than current earnings. The stock’s beta of 0.55 suggests lower volatility relative to the broader market, likely due to its niche focus. Investors appear to be pricing in successful project advancement, though execution risks remain a key consideration.

Strategic Advantages And Outlook

TRX Gold’s strategic advantage lies in its focused asset base and Tanzanian jurisdiction, which offers high-grade gold potential. The outlook depends on Buckreef’s progression toward sustained production, with operational execution and gold price stability as critical variables. Regulatory clarity in Tanzania and cost control will also influence the company’s ability to capitalize on its resource base.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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