investorscraft@gmail.com

Intrinsic ValuePasofino Gold Limited (VEIN.V)

Previous Close$0.85
Intrinsic Value
Upside potential
Previous Close
$0.85

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

Pasofino Gold Limited operates as a junior mineral exploration company focused exclusively on gold asset development, primarily through its option to acquire a 49% interest in the Dugbe gold project in Liberia. The company's core revenue model is predicated on advancing exploration-stage properties to create value through resource definition and potential future development or strategic partnerships, rather than generating current operating revenue. Within the highly competitive junior mining sector, Pasofino maintains a specialized focus on West African gold exploration, leveraging regional geological potential while navigating the significant technical and political risks inherent in frontier jurisdictions. The company's market position is that of an early-stage explorer with a single-asset focus, requiring substantial capital investment to advance its flagship project through feasibility studies toward potential production. This concentrated strategy positions Pasofino as a high-risk, high-potential opportunity within the gold exploration universe, dependent on successful resource expansion and favorable gold market conditions to create shareholder value.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Pasofino Gold reported no revenue for the period, consistent with its development-stage status. The company recorded a net loss of CAD 21.1 million, reflecting significant expenditures on exploration activities and corporate overhead. Operating cash flow was negative CAD 4.5 million, indicating the company's continued reliance on external financing to fund its exploration programs and maintain operations while advancing the Dugbe project.

Earnings Power And Capital Efficiency

Pasofino currently demonstrates negative earnings power, with diluted EPS of -CAD 0.18, as the company is entirely focused on capital-intensive exploration rather than income generation. Capital efficiency metrics are not yet meaningful given the exploratory nature of operations, with all capital directed toward advancing the Dugbe project toward potential future development. The company's ability to create value depends entirely on successful resource definition and future project economics.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt outstanding, reducing financial risk during the exploration phase. Cash and equivalents of CAD 479,791 appear limited relative to the CAD 4.5 million annual cash burn rate, suggesting the need for near-term financing to sustain operations. Financial health is characterized by the typical profile of a junior explorer: minimal assets, no leverage, but requiring consistent capital markets access to fund development activities.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with progress dependent on advancing the Dugbe project through resource definition and feasibility studies. The company maintains no dividend policy, consistent with its pre-revenue status and capital allocation priorities focused entirely on exploration and development expenditures. Future growth potential is contingent upon successful project advancement and the ability to secure development financing.

Valuation And Market Expectations

With a market capitalization of CAD 66.1 million, valuation reflects speculative investor expectations regarding the Dugbe project's potential rather than current financial performance. The beta of 1.29 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to gold price fluctuations and exploration results. Market expectations are heavily weighted toward future resource definition success and gold price appreciation.

Strategic Advantages And Outlook

Pasofino's strategic position hinges on its option agreement for the substantial Dugbe gold project in a prospective but underexplored region. The outlook remains highly speculative, dependent on successful exploration results, permitting progress, and the ability to secure additional funding. The company's future viability will be determined by its capacity to advance the project toward economic feasibility while navigating the challenges of junior resource development in emerging markets.

Sources

Company description and financial data providedTSXV filingsCorporate disclosures

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