investorscraft@gmail.com

Intrinsic ValueWinshear Gold Corp. (WINS.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

Winshear Gold Corp. operates as a junior mineral exploration company focused on discovering and developing gold and base metal deposits in Peru. The company's core strategy involves identifying, acquiring, and exploring high-potential mineral properties with the ultimate objective of proving economic reserves that can be advanced toward production or attract acquisition interest from major mining companies. Winshear maintains a focused portfolio of exploration assets, primarily concentrating its efforts on the Gaban project located within the prolific Puno orogenic gold belt, a region known for its significant gold endowment. This positioning allows the company to leverage geological trends favorable for large-scale gold deposits while managing the inherent risks of early-stage exploration through strategic land holdings. The junior explorer's revenue model is predicated on creating shareholder value through successful exploration outcomes that lead to asset monetization events, such as joint ventures, farm-out agreements, or corporate sales, rather than generating operational revenue. Winshear's market position is characteristic of a micro-cap exploration company, competing for capital and investor attention in a highly speculative segment of the mining sector where success depends heavily on technical execution and commodity price cycles.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Winshear generated no operational income during the fiscal year. The reported net income of CAD 23.9 million is not indicative of operational profitability but rather reflects a significant non-operating gain, likely from the disposal of an asset or a similar transaction. The company's financial activity is primarily directed toward funding exploration programs and maintaining its mineral property portfolio, with capital expenditures and operating cash flow figures reflecting the singular nature of its business model focused on asset advancement rather than production.

Earnings Power And Capital Efficiency

Winshear's earnings power remains unrealized until exploration success translates into a monetizable asset. The substantial net income figure for the period is anomalous and not representative of recurring earnings capacity. The company's capital efficiency must be evaluated based on its ability to deploy limited financial resources toward exploration activities that maximize the potential for discovery and value creation. With no debt obligations, the company's capital structure is positioned to support focused exploration without the burden of interest expenses.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with CAD 1.36 million in cash and no debt, providing a modest financial cushion for ongoing corporate and exploration activities. This debt-free position is typical for junior explorers and reduces financial risk during the capital-intensive exploration phase. The balance sheet strength is sufficient for maintaining property obligations and funding limited exploration work, though significant drilling campaigns would likely require additional equity financing.

Growth Trends And Dividend Policy

Growth for Winshear is measured through exploration milestones rather than financial metrics, with progress dependent on technical results from its Peruvian projects. The company does not pay dividends, consistent with its stage of development, as all available capital is reinvested into exploration activities. Future growth prospects are entirely tied to the success of its exploration programs and the company's ability to advance its assets toward value inflection points that could attract partnership or acquisition interest.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.4 million, the market assigns minimal value to Winshear's exploration portfolio, reflecting the high-risk nature of early-stage mineral exploration. The beta of 2.471 indicates significant volatility relative to the broader market, characteristic of junior mining stocks that are highly sensitive to gold price movements and exploration news. Market expectations appear conservative, pricing the company as a speculative venture with substantial binary outcomes dependent on exploration success.

Strategic Advantages And Outlook

Winshear's strategic advantage lies in its focused land position within a proven gold belt in Peru, offering exposure to potential discovery in a mining-friendly jurisdiction. The outlook remains highly speculative, contingent on exploration results and the company's ability to secure funding for advanced work programs. Success depends on demonstrating technical progress that can attract strategic partners or acquisition interest, with the primary risk being the failure to define an economic mineral resource.

Sources

Public company filingsTSX venture exchange disclosures

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