investorscraft@gmail.com

Intrinsic ValueVolcanic Gold Mines Inc. (VG.V)

Previous Close$0.12
Intrinsic Value
Upside potential
Previous Close
$0.12

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

Volcanic Gold Mines Inc. operates as a junior mineral exploration company focused on discovering gold and silver deposits in Guatemala. The company's core strategy involves acquiring and exploring prospective mineral properties through early-stage exploration work, with its primary assets being the Holly and Banderas properties where it can earn a 60% interest. As a typical exploration-stage mining company, Volcanic Gold generates no revenue from operations and relies entirely on equity financing to fund its exploration activities. The company operates in the highly speculative junior mining sector, competing for investor capital against numerous other exploration companies. Its market position is that of an early-stage explorer with properties in a known mineralized region, facing significant technical and financial risks inherent to mineral discovery. The company's success depends entirely on its ability to identify economically viable mineral resources through systematic exploration programs, which requires substantial capital investment without guaranteed returns.

Revenue Profitability And Efficiency

As an exploration-stage company, Volcanic Gold Mines reported no revenue for the period, which is typical for junior mining companies focused solely on mineral exploration. The company recorded a net loss of CAD 2.64 million, reflecting the substantial costs associated with exploration activities and corporate operations without offsetting income streams. Operating cash flow was negative CAD 2.32 million, indicating the company's complete reliance on external financing to sustain its exploration programs and administrative functions during this pre-production phase.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with diluted EPS of -CAD 0.0579, consistent with its exploration-focused business model. Capital expenditures were minimal at CAD 7,326, suggesting limited active field work during the period. The negative cash flow from operations highlights the capital-intensive nature of mineral exploration, where significant funds are expended without immediate financial returns, requiring efficient capital allocation to exploration targets with the highest geological potential.

Balance Sheet And Financial Health

Volcanic Gold maintains a relatively clean balance sheet with CAD 837,745 in cash and equivalents, providing limited working capital for future exploration activities. Total debt is minimal at CAD 95,523, indicating low financial leverage but also constrained funding capacity. The company's financial health is typical of junior explorers, with sufficient liquidity for near-term operations but requiring additional financing to advance exploration programs substantially.

Growth Trends And Dividend Policy

The company's growth trajectory is measured by exploration progress rather than financial metrics, with no dividend payments reflecting its pre-revenue status. Future growth depends entirely on successful exploration results that could lead to resource definition and potential development. The absence of revenue growth trends is characteristic of exploration companies, where value creation occurs through technical discoveries rather than operational expansion.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.88 million, the market valuation reflects speculative expectations about the company's exploration potential rather than current financial performance. The beta of 0.76 suggests moderate correlation with broader market movements, though junior mining stocks typically exhibit higher volatility. Valuation is primarily driven by perceived geological potential and exploration success rather than traditional financial metrics.

Strategic Advantages And Outlook

The company's strategic position hinges on its property portfolio in Guatemala, a region with established mineral potential. The outlook remains highly speculative, dependent on exploration results and the ability to secure additional funding. Success would require demonstrating economic mineralization to attract development partners or acquisition interest, with the primary risk being exploration failure or insufficient capital to advance projects to the next stage.

Sources

Company financial statementsTSXV filings

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