investorscraft@gmail.com

Intrinsic ValueU.S. Gold Corp. (USAU)

Previous Close$17.36
Intrinsic Value
Upside potential
Previous Close
$17.36

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

U.S. Gold Corp. operates as an exploration-stage mining company focused on gold and other precious metals in the United States. The company’s primary revenue model hinges on the discovery, acquisition, and development of mineral properties, with its flagship projects including the CK Gold Project in Wyoming and the Keystone Project in Nevada. These assets position the company in the competitive but high-potential North American gold exploration sector. U.S. Gold Corp. differentiates itself through strategic land holdings in proven mining jurisdictions, leveraging geological expertise to target high-grade deposits. The company’s market position is that of a junior miner, reliant on capital markets to fund exploration until projects reach commercial viability. Its success depends on advancing projects through feasibility studies and securing partnerships or financing for development. The gold mining industry is characterized by cyclical commodity prices, regulatory hurdles, and long lead times, requiring disciplined capital allocation and risk management.

Revenue Profitability And Efficiency

U.S. Gold Corp. reported no revenue for the fiscal year ending April 30, 2024, reflecting its pre-production stage. The company posted a net loss of $6.9 million, with diluted EPS of -$0.74, underscoring the high costs associated with exploration activities. Operating cash flow was negative at $7.1 million, indicating significant cash burn as the company advances its projects without generating income.

Earnings Power And Capital Efficiency

The absence of revenue highlights the company’s reliance on external financing to sustain operations. Negative earnings and cash flow demonstrate the capital-intensive nature of mineral exploration, with no immediate return on investment. The company’s ability to advance projects toward production will determine future earnings potential, but current metrics reflect early-stage inefficiencies.

Balance Sheet And Financial Health

U.S. Gold Corp. held $5.6 million in cash and equivalents as of April 30, 2024, with minimal total debt of $70,331, suggesting a clean balance sheet. However, the lack of revenue and persistent cash outflows raise liquidity concerns, necessitating additional funding to support ongoing exploration and development efforts.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to successful exploration and project development, with no near-term revenue visibility. U.S. Gold Corp. does not pay dividends, consistent with its focus on reinvesting available capital into exploration activities to drive long-term value creation.

Valuation And Market Expectations

Market valuation likely reflects speculative interest in the company’s exploration potential rather than current financial performance. Investors may assign value based on resource estimates, project advancement, and gold price trends, though the absence of revenue introduces significant uncertainty.

Strategic Advantages And Outlook

U.S. Gold Corp. benefits from strategic project locations in mining-friendly jurisdictions and a focus on high-potential gold assets. The outlook hinges on successful exploration results, securing financing, and navigating commodity price volatility. Long-term success will depend on transitioning from exploration to production, but near-term challenges remain.

Sources

Company filings, financial statements

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