investorscraft@gmail.com

Intrinsic Value of Torex Gold Resources Inc. (TXG.TO)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Torex Gold Resources Inc. is an intermediate gold producer with a strong operational footprint in Mexico, primarily focused on the Morelos Gold Property. The company’s core revenue model is driven by gold production from its El Limón Guajes mining complex, which includes open-pit and underground operations, as well as the advanced-stage Media Luna deposit. Torex also extracts silver, copper, and carbon as secondary revenue streams, diversifying its mineral portfolio. Operating in the competitive gold mining sector, the company distinguishes itself through efficient, low-cost production and a strategic focus on high-grade deposits. Its assets, spanning 29,000 hectares southwest of Mexico City, provide a solid foundation for sustained output. Torex maintains a disciplined approach to growth, balancing exploration, development, and operational optimization. The company’s market position is bolstered by its fully integrated infrastructure, including processing plants, which enhances cost control and scalability. As a mid-tier producer, Torex competes with larger peers by prioritizing operational efficiency and disciplined capital allocation, positioning it well in volatile gold markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Torex Gold reported revenue of CAD 1.12 billion, with net income of CAD 134.6 million, reflecting a net margin of approximately 12%. The company generated CAD 449.5 million in operating cash flow, underscoring its ability to convert production into cash efficiently. Capital expenditures totaled CAD 553.7 million, indicating significant reinvestment in growth and sustaining operations.

Earnings Power And Capital Efficiency

Torex’s diluted EPS of CAD 1.55 demonstrates its earnings power, supported by stable production and cost management. The company’s capital efficiency is evident in its balanced approach to reinvestment, with Media Luna’s development being a key focus. Operating cash flow coverage of capital expenditures suggests prudent financial stewardship despite aggressive growth investments.

Balance Sheet And Financial Health

Torex maintains a solid balance sheet with CAD 110.2 million in cash and equivalents and total debt of CAD 141.2 million, reflecting a conservative leverage profile. The company’s liquidity position is adequate to support ongoing operations and development projects, with no immediate financial strain evident.

Growth Trends And Dividend Policy

Torex is focused on organic growth, particularly through the Media Luna project, which is expected to enhance production and resource longevity. The company does not currently pay dividends, opting instead to reinvest cash flows into expansion and exploration, aligning with its growth-oriented strategy.

Valuation And Market Expectations

With a market capitalization of CAD 3.84 billion and a beta of 0.895, Torex is viewed as a relatively stable player in the gold sector. The market appears to price in steady production growth and operational execution, with valuation metrics reflecting mid-tier producer expectations.

Strategic Advantages And Outlook

Torex’s strategic advantages include its high-grade Mexican assets, integrated infrastructure, and disciplined cost management. The outlook remains positive, driven by Media Luna’s potential and efficient operations, though commodity price volatility and geopolitical risks in Mexico warrant monitoring.

Sources

Company filings, 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