investorscraft@gmail.com

Intrinsic ValueVista Gold Corp. (VGZ.TO)

Previous Close$3.06
Intrinsic Value
Upside potential
Previous Close
$3.06

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

Vista Gold Corp. is a gold exploration and development company focused on advancing its flagship Mt Todd gold project in Australia's Northern Territory. The company operates in the highly cyclical gold sector, where its revenue model hinges on progressing Mt Todd toward production, securing financing, and eventually transitioning to mining operations. Unlike producers, Vista generates no current revenue, relying instead on equity financing and strategic partnerships to fund exploration and feasibility studies. The Mt Todd project, one of Australia's largest undeveloped gold assets, positions Vista as a potential mid-tier gold producer, contingent on successful development. The company competes in a capital-intensive industry where market positioning depends on resource quality, jurisdictional risk, and funding access. Vista's long-term viability hinges on its ability to de-risk Mt Todd and attract development capital amid volatile gold prices and rising input costs.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Vista reported no operating income for the period, with net income of CAD 11.2 million primarily from non-operating items. The negative operating cash flow of CAD 5.7 million reflects ongoing project evaluation costs, while minimal capital expenditures of CAD 344,000 indicate restrained development activity. The lack of revenue underscores the company's developmental stage and dependence on external financing.

Earnings Power And Capital Efficiency

Vista's diluted EPS of CAD 0.0896 stems from investment gains rather than operational earnings, highlighting the non-recurring nature of current profitability. With zero debt and CAD 16.95 million in cash, the company maintains a clean balance sheet but requires substantial additional funding to advance Mt Todd. Capital efficiency metrics remain inapplicable until project development accelerates.

Balance Sheet And Financial Health

The balance sheet shows a debt-free position with CAD 16.95 million in cash equivalents, providing near-term liquidity for exploration activities. However, the lack of operating cash flow and the capital-intensive nature of gold project development necessitate future equity raises or joint ventures to fund construction, should Mt Todd progress beyond feasibility studies.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to Mt Todd's development timeline, with no near-term production expected. The company has no dividend policy, typical of exploration-stage miners, and reinvests all available capital into project advancement. Shareholder returns would only materialize through eventual production or acquisition of the asset by a larger producer.

Valuation And Market Expectations

The CAD 212 million market capitalization reflects speculative valuation of Mt Todd's 6.6 million ounce gold resource, trading at a fraction of in-ground value. The 1.078 beta indicates moderate sensitivity to gold price movements. Market expectations appear tempered by development risks and lack of near-term catalysts beyond feasibility study progress.

Strategic Advantages And Outlook

Vista's key advantage lies in Mt Todd's scale and location in a mining-friendly jurisdiction, though project economics require higher gold prices to justify development. The outlook remains contingent on securing development partners and favorable gold market conditions. Successful derisking could position the company for acquisition, while prolonged low gold prices may necessitate further equity dilution.

Sources

Company filings, market data

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