investorscraft@gmail.com

Intrinsic ValueTudor Gold Corp. (TUD.V)

Previous Close$1.25
Intrinsic Value
Upside potential
Previous Close
$1.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tudor Gold Corp. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits within Canada's prolific Golden Triangle region. The company's core strategy involves the systematic acquisition, exploration, and advancement of high-potential mineral properties, with its flagship Treaty Creek project serving as the primary asset. This 17,130-hectare property represents a significant land position in a world-class mining district adjacent to established deposits, positioning Tudor Gold for potential resource growth through targeted drilling programs and geological modeling. The company's revenue model is entirely exploration-driven, relying on equity financing to fund operations while seeking to create shareholder value through discovery and strategic partnerships. Tudor Gold maintains a focused portfolio that includes the 100%-owned Crown and Eskay North projects, complementing its flagship asset and providing additional exploration upside. Within the competitive junior mining sector, the company's market position is defined by its strategic landholdings in a proven mineralized belt, leveraging the Golden Triangle's established infrastructure and mining-friendly jurisdiction to advance its projects toward resource definition and potential development.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Tudor Gold generated no operating income during the period, reflecting its development-stage status. The company reported a net loss of CAD 6.26 million, consistent with its focus on advancing exploration activities rather than commercial production. Operating cash flow was negative CAD 2.54 million, primarily allocated to exploration programs and corporate overhead, while capital expenditures of CAD 0.50 million supported ongoing property evaluation and drilling campaigns.

Earnings Power And Capital Efficiency

Tudor Gold's current earnings power remains constrained by its exploration phase, with diluted EPS of CAD -0.0268 reflecting the capital-intensive nature of mineral exploration. The company's financial resources are primarily directed toward advancing its mineral properties rather than generating immediate returns. Capital efficiency is measured through exploration progress and resource definition rather than traditional profitability metrics, with funds strategically allocated to high-potential targets within its project portfolio.

Balance Sheet And Financial Health

The company maintains a modest balance sheet with CAD 0.37 million in cash and equivalents, indicating a need for near-term financing to sustain exploration activities. Total debt of CAD 0.23 million represents minimal leverage, though the limited cash position relative to operating burn rate suggests upcoming capital raises will be necessary to fund continued operations and advance key projects toward resource definition milestones.

Growth Trends And Dividend Policy

Growth is measured through exploration success and resource expansion rather than financial metrics, with the company focused on advancing its Treaty Creek project through systematic drilling. Tudor Gold maintains no dividend policy, consistent with junior exploration companies that reinvest all available capital into property development. Future value creation depends on successful exploration outcomes, potential joint ventures, or strategic transactions that demonstrate the economic potential of its mineral properties.

Valuation And Market Expectations

With a market capitalization of approximately CAD 294 million, valuation reflects investor expectations for exploration success and resource growth potential rather than current financial performance. The beta of 1.252 indicates higher volatility relative to the market, characteristic of junior mining stocks sensitive to metal prices and exploration results. Market pricing incorporates speculation about the ultimate scale and quality of mineralization within the company's Golden Triangle properties.

Strategic Advantages And Outlook

Tudor Gold's primary strategic advantage lies in its strategic land position within the proven Golden Triangle mining district, offering exploration upside near established deposits. The outlook remains contingent on exploration results, financing availability, and gold price trends, with success measured through technical milestones rather than near-term financial performance. The company's future depends on demonstrating economic mineralization capable of attracting development capital or strategic partnership interest.

Sources

Company DescriptionFinancial Metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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