investorscraft@gmail.com

Intrinsic ValueTriStar Gold, Inc. (TSG.V)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

TriStar Gold operates as a mineral exploration company focused exclusively on precious metal prospects throughout the Americas, with its primary asset being the fully owned Castelo de Sonhos gold project in Brazil's Pará State. The company's revenue model is entirely predicated on advancing its exploration assets through technical development to eventually achieve production or secure strategic partnerships, joint ventures, or outright acquisition. As a pre-revenue junior mining entity, TriStar functions within the high-risk, high-reward segment of the basic materials sector, where success hinges on proving substantial mineral resources. Its market position is that of an early-stage developer, competing for capital and attention against numerous other exploration companies. The firm's strategic focus on a single, large-scale project covering over 17,000 hectares represents a concentrated approach to value creation, typical of companies targeting significant gold discoveries in emerging mining districts. This positioning requires continuous capital investment to fund exploration activities without generating operating income, making it dependent on equity markets and investor sentiment toward gold exploration.

Revenue Profitability And Efficiency

As an exploration-stage company, TriStar Gold reported no revenue for the period, reflecting its pre-production status. The company recorded a net loss of approximately CAD 1.93 million, consistent with its development phase where operational expenditures exceed any income streams. Operating cash flow was negative CAD 1.45 million, primarily funding administrative costs and exploration activities, while capital expenditures of CAD 1.72 million were directed toward advancing its flagship project.

Earnings Power And Capital Efficiency

TriStar's current earnings power is negative, with diluted earnings per share of CAD -0.01, as the company consumes capital to advance its exploration assets. Capital efficiency is measured through progress in resource definition and project development rather than financial returns. The company's ability to deploy capital effectively toward increasing the value of its mineral properties is the primary metric of success at this stage.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt obligations, reducing financial risk during the exploration phase. Cash and equivalents stood at CAD 502,590, providing limited runway for ongoing operations and exploration programs. This conservative capital structure is typical of junior mining companies but necessitates future financing to advance project development beyond current resources.

Growth Trends And Dividend Policy

Growth is measured through technical milestones rather than financial metrics, with progress on the Castelo de Sonhos project being the key indicator. The company does not pay dividends, consistent with its development stage where all available capital is reinvested into exploration activities. Future value creation depends entirely on successful resource definition and eventual project advancement toward production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 46.8 million, the market valuation reflects speculative expectations about the potential of the Castelo de Sonhos project rather than current financial performance. The beta of 0.597 suggests lower volatility than the broader market, potentially indicating investor perception of the company's early-stage status. Valuation is entirely driven by exploration potential and gold price sentiment.

Strategic Advantages And Outlook

TriStar's primary strategic advantage lies in its 100% ownership of a substantial land package in a prospective gold district, providing concentrated exposure to exploration upside. The outlook is contingent on successful exploration results, permitting advancements, and favorable gold market conditions. The company's future depends on its ability to demonstrate economic viability at Castelo de Sonhos and secure necessary funding to advance the project toward development decisions.

Sources

Company filingsPublic 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