investorscraft@gmail.com

Intrinsic ValueVictoria Gold Corp. (VGCX.TO)

Previous Close$0.48
Intrinsic Value
Upside potential
Previous Close
$0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Victoria Gold Corp. is a gold-focused mining company operating primarily in Canada, with its flagship asset being the Dublin Gulch property in Yukon. The company’s core revenue model centers on gold production from its Eagle and Olive-Shamrock deposits, leveraging a vertically integrated approach from exploration to extraction. As a mid-tier gold producer, Victoria Gold benefits from a stable jurisdictional environment in Canada, mitigating geopolitical risks common in other mining regions. The company’s market position is reinforced by its 100% ownership of Dublin Gulch, which spans 555 square kilometers and offers long-term resource potential. Victoria Gold operates in a competitive sector where scale and operational efficiency are critical, positioning itself as a cost-conscious producer with a focus on sustainable mining practices. Its strategic focus on high-grade deposits and exploration upside provides a balance between near-term cash flow and long-term growth opportunities. The company’s ability to maintain low all-in sustaining costs (AISC) relative to peers enhances its resilience to gold price volatility, a key differentiator in the cyclical gold market.

Revenue Profitability And Efficiency

In FY 2023, Victoria Gold reported revenue of CAD 416.9 million, driven by gold sales, with net income of CAD 25.1 million, reflecting operational execution amid fluctuating gold prices. The company generated CAD 93.5 million in operating cash flow, underscoring its ability to convert production into liquidity. Capital expenditures of CAD 88.6 million were directed toward sustaining and growth initiatives, balancing reinvestment with profitability.

Earnings Power And Capital Efficiency

Victoria Gold’s diluted EPS of CAD 0.38 demonstrates modest earnings power, though the figure is sensitive to gold price movements. The company’s capital efficiency is evident in its ability to fund exploration and development internally, supported by operating cash flow. However, its beta of 1.735 indicates higher volatility relative to the market, typical of gold equities.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 15 million in cash and equivalents against total debt of CAD 239.6 million, reflecting a leveraged but manageable position. With no dividends paid, Victoria Gold prioritizes debt reduction and reinvestment in its core assets. The absence of near-term liquidity concerns is supported by its operating cash flow generation.

Growth Trends And Dividend Policy

Victoria Gold’s growth is tied to its ability to expand reserves and optimize production at Dublin Gulch. The company does not currently pay dividends, opting to reinvest cash flow into exploration and debt reduction. Its market cap of CAD 32.5 million suggests investor caution, possibly due to operational or commodity price risks.

Valuation And Market Expectations

The market values Victoria Gold at a modest multiple, reflecting its mid-tier status and exposure to gold price volatility. Investors likely weigh its exploration potential against execution risks, with the stock’s high beta indicating sensitivity to macroeconomic factors affecting gold.

Strategic Advantages And Outlook

Victoria Gold’s strategic advantages include its low-cost production profile and jurisdictional safety in Canada. The outlook hinges on gold price stability and successful resource expansion at Dublin Gulch. Operational efficiency and disciplined capital allocation will be critical to sustaining competitiveness in a challenging sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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