investorscraft@gmail.com

Intrinsic ValueWestgold Resources Limited (WGX.TO)

Previous Close$6.36
Intrinsic Value
Upside potential
Previous Close
$6.36

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

Westgold Resources Limited is a gold-focused mining company operating primarily in Western Australia, with key assets including Bryah Operations, Murchison Operations, and Meekatharra Gold Operations. The company’s core revenue model is centered on gold production, leveraging its extensive mining titles covering 1,300 square kilometers in the Murchison region. Westgold’s operations span exploration, development, mining, and treatment, positioning it as a vertically integrated player in the gold sector. The company’s strategic focus on high-grade deposits and operational efficiency allows it to maintain competitive margins in a volatile commodity market. As a mid-tier producer, Westgold competes with both larger miners and junior explorers, balancing scale with agility. Its geographic concentration in Western Australia provides access to established infrastructure and a stable regulatory environment, though it also exposes the company to localized risks such as labor shortages or regulatory changes. The absence of dividends reflects a reinvestment strategy aimed at sustaining production growth and reserve replacement.

Revenue Profitability And Efficiency

Westgold reported revenue of CAD 716.5 million for FY 2024, with net income of CAD 95.2 million, translating to a diluted EPS of CAD 0.13. Operating cash flow stood at CAD 320.9 million, underscoring robust cash generation from core operations. Capital expenditures of CAD 249.1 million indicate significant reinvestment, aligning with the company’s growth-focused strategy. The balance between profitability and reinvestment highlights disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into operating cash flow at a 44.8% margin, reflecting efficient operational execution. With modest total debt of CAD 54.6 million and cash reserves of CAD 236 million, Westgold maintains a conservative leverage profile. This financial flexibility supports continued exploration and development without overreliance on external financing.

Balance Sheet And Financial Health

Westgold’s balance sheet is solid, with CAD 236 million in cash and equivalents against CAD 54.6 million in total debt, yielding a net cash position. The low debt-to-equity ratio and strong liquidity position the company to weather gold price volatility. Its capital structure prioritizes flexibility, with no dividend payouts allowing for reinvestment in high-return projects.

Growth Trends And Dividend Policy

Westgold’s growth is driven by organic expansion across its Western Australian assets, with capital expenditures focused on sustaining and increasing production. The company does not pay dividends, opting instead to reinvest cash flows into exploration and development. This strategy aligns with its mid-tier status, aiming to scale reserves and output while maintaining operational efficiency.

Valuation And Market Expectations

With a market cap of CAD 2.4 billion and a beta of 0.65, Westgold is perceived as less volatile than the broader market. The valuation reflects investor confidence in its operational stability and growth potential, though it remains sensitive to gold price fluctuations. The absence of dividends may limit appeal to income-focused investors but aligns with its growth-oriented model.

Strategic Advantages And Outlook

Westgold’s strategic advantages include its vertically integrated operations, high-grade assets, and strong cash flow generation. The outlook hinges on gold price trends and the company’s ability to sustain production growth while managing costs. Its focus on operational efficiency and reserve replacement positions it well for long-term competitiveness in the gold sector.

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