investorscraft@gmail.com

Intrinsic ValueWesthaven Gold Corp. (WHN.V)

Previous Close$0.24
Intrinsic Value
Upside potential
Previous Close
$0.24

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

Westhaven Gold Corp. operates as a junior mineral exploration company focused exclusively on discovering and developing gold and silver deposits within British Columbia, Canada. The company's core revenue model is entirely dependent on successful exploration outcomes and future project advancement, as it currently generates no operating revenue. Westhaven's primary asset portfolio consists of four 100%-owned properties spanning approximately 37,000 hectares, with the flagship Shovelnose project representing the most advanced exploration target. The company operates within the highly speculative junior mining sector, where success hinges on technical discovery and capital market access. Westhaven's market positioning aligns with early-stage exploration companies that offer investors leveraged exposure to gold price movements through high-risk, high-reward property portfolios. The company competes for investor attention and capital against numerous other junior explorers, distinguishing itself through its land package scale and focus on British Columbia's prospective geological terrains. Without producing assets, Westhaven's operational focus remains on methodical exploration drilling, target generation, and strategic partnerships to advance projects toward economic viability.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Westhaven reported zero revenue for the period, consistent with its development stage. The company recorded a net loss of CAD 2.58 million, reflecting the substantial costs associated with ongoing exploration activities and corporate overhead. Operating cash flow was negative CAD 1.64 million, while capital expenditures of CAD 5.35 million indicate significant investment in mineral property evaluation and drilling programs. These financial metrics are characteristic of junior mining companies in the aggressive exploration phase.

Earnings Power And Capital Efficiency

Westhaven's earnings power remains unrealized, with diluted EPS of -CAD 0.0172 reflecting the company's pre-production status. Capital efficiency is measured through exploration progress rather than traditional financial returns, with substantial expenditures directed toward advancing its property portfolio. The company's ability to deploy capital effectively depends on technical success in identifying mineralized systems that can attract future development funding or strategic partnerships.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with minimal debt of approximately CAD 99,000, supporting financial flexibility for a junior explorer. Cash and equivalents of CAD 2.70 million provide near-term funding for exploration programs, though additional financing will likely be required to sustain multi-year exploration campaigns. The strong equity-based capitalization is typical for exploration-stage companies relying on equity markets rather than debt financing.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with progress dependent on drilling results and resource definition. The company maintains no dividend policy, consistent with its development stage where all capital is reinvested into exploration activities. Future value creation hinges on successful resource delineation and project advancement, which could lead to partnership opportunities or eventual development decisions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 49 million, Westhaven's valuation reflects market expectations for exploration success rather than current financial performance. The beta of 0.55 suggests moderate correlation with broader market movements, though junior mining stocks typically exhibit higher volatility based on exploration news flow. Valuation is primarily driven by perceived prospectivity of the company's land package and drilling results.

Strategic Advantages And Outlook

Westhaven's strategic advantages include its concentrated land position in British Columbia's prospective regions and focused exploration approach. The outlook remains contingent on technical success in defining economically viable mineral resources, with the Shovelnose project representing the nearest-term value catalyst. The company faces typical junior mining risks including funding requirements, exploration uncertainty, and commodity price exposure.

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