investorscraft@gmail.com

Intrinsic ValueViva Gold Corp. (VAU.V)

Previous Close$0.17
Intrinsic Value
Upside potential
Previous Close
$0.17

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

Viva Gold Corp. operates as a junior mineral exploration company focused exclusively on precious metal properties within the United States. The company's core strategy centers on the acquisition, exploration, and development of gold projects, with its primary asset being the 100%-owned Tonopah gold project. Situated in the prolific Walker Lane Trend of Western Nevada, this project spans approximately 10,200 acres across 508 unpatented mineral claims, positioning the company within a highly prospective geological belt known for significant gold deposits. Viva Gold's revenue model is entirely predicated on advancing its projects through exploration stages to ultimately create shareholder value via a future sale, joint venture, or development into a producing mine. As a pre-revenue explorer, the company's market position is that of a micro-cap, single-asset developer competing for capital in a sector dominated by larger producers. Its success is heavily dependent on technical results, commodity prices, and its ability to fund ongoing exploration programs to de-risk the asset and demonstrate economic potential.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Viva Gold reported no revenue for the fiscal period. The company's operations resulted in a net loss of approximately CAD 2.43 million, reflecting the high costs associated with mineral exploration and corporate administration. With an operating cash flow of negative CAD 2.31 million and no capital expenditures reported, the company's financial activity is entirely focused on funding exploration and general corporate overhead, demonstrating the typical cash-burn profile of an early-stage resource company.

Earnings Power And Capital Efficiency

Viva Gold currently possesses no earnings power, as evidenced by its negative diluted EPS of CAD -0.0202. The company's capital is deployed inefficiently from an accounting perspective, as it is entirely consumed by exploration expenses that do not generate immediate returns. This is standard for junior miners, where capital efficiency is measured by the advancement of the project's technical understanding and the increase in resource value rather than by traditional profitability metrics.

Balance Sheet And Financial Health

The company maintains a simple balance sheet characterized by a cash position of approximately CAD 1.34 million and no debt, providing a clean capital structure. This cash reserve, relative to its recent annual cash burn, indicates a limited runway for ongoing operations without requiring additional financing. The absence of debt minimizes financial risk but underscores the company's reliance on equity markets to fund its exploration programs and maintain its corporate existence.

Growth Trends And Dividend Policy

Viva Gold's growth is measured by the technical progression of its Tonopah project rather than financial metrics. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration activities. Future growth is contingent upon successful exploration results that increase the project's resource base and economic attractiveness, potentially leading to strategic partnerships or acquisition offers.

Valuation And Market Expectations

With a market capitalization of approximately CAD 20.3 million, the market's valuation reflects the speculative potential of the Tonopah project rather than current financial performance. The high beta of 2.345 indicates that the stock is significantly more volatile than the broader market, typical for a micro-cap exploration stock whose value is highly sensitive to gold price fluctuations and news related to its single asset.

Strategic Advantages And Outlook

Viva Gold's primary strategic advantage is its 100% ownership of a sizable, early-stage gold project in a top-tier mining jurisdiction. The outlook is entirely dependent on the company's ability to successfully explore and de-risk the Tonopah project and secure necessary funding. Key risks include exploration failure, inability to raise capital, and adverse movements in gold prices, while potential catalysts include positive drill results and strategic partnerships.

Sources

Company Public FilingsTSXV

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