investorscraft@gmail.com

Intrinsic ValueWest Red Lake Gold Mines Ltd. (WRLG.V)

Previous Close$1.21
Intrinsic Value
Upside potential
Previous Close
$1.21

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

West Red Lake Gold Mines Ltd. operates as a mineral exploration and development company focused exclusively on gold assets within Canada's prolific Red Lake Gold District. The company's core strategy centers on acquiring, exploring, and advancing high-potential gold deposits, with its primary asset being the consolidated West Red Lake project. This project encompasses a significant 3,100-hectare land package in the renowned Red Lake Archean Greenstone Belt of Northwestern Ontario, including historical mines like Mount Jamie and Rowan. The company's revenue model is pre-production, relying on equity financing to fund exploration and development activities aimed at defining and expanding mineral resources, with the ultimate objective of achieving commercial production. Operating within the highly competitive junior mining sector, West Red Lake Gold Mines is positioned as a pure-play exploration company targeting the resurrection of a historically significant gold camp. Its market position is defined by its focused asset base in a top-tier jurisdiction, leveraging the district's established geological pedigree to attract investor capital. The company's success is contingent on its ability to successfully delineate an economically viable mineral resource and navigate the complex path from exploration to development.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, West Red Lake Gold Mines reported no revenue for the period. The company is in a significant investment phase, reflected in a substantial net loss of approximately $106.9 million CAD. Operating cash flow was deeply negative at -$87.8 million CAD, which is characteristic of a company aggressively funding exploration and development activities. Capital expenditures were $7.2 million CAD, indicating ongoing investment in its mineral properties. The financials demonstrate a typical profile for a junior miner focused on advancing its asset base toward production.

Earnings Power And Capital Efficiency

The company currently lacks earnings power, with a diluted EPS of -$0.41. Capital efficiency is measured by the effective deployment of raised funds into exploration and development work on its key assets. The negative operating cash flow highlights the high burn rate required to advance the project. The primary measure of capital efficiency at this stage is the progress made in resource definition and technical studies relative to the capital consumed.

Balance Sheet And Financial Health

The balance sheet shows a cash position of $36.9 million CAD, which provides near-term funding for ongoing operations. However, this is offset by total debt of $60.3 million CAD, resulting in a net debt position. This debt level, relative to the company's pre-revenue status and market capitalization of approximately $346.7 million CAD, indicates a leveraged capital structure common in resource development but requiring careful management. Financial health is dependent on the company's ability to secure additional funding to continue its work program.

Growth Trends And Dividend Policy

Growth is entirely project-driven, contingent on successful exploration results and advancement of the West Red Lake project through feasibility studies. There is no dividend policy, which is standard for a company at this development stage, as all available capital is reinvested into exploration and development activities to create long-term value through resource growth and eventual mine construction.

Valuation And Market Expectations

The market capitalization of approximately $346.7 million CAD reflects investor expectations for the potential of the West Red Lake assets. Valuation is not based on current earnings but on the perceived value of the mineral resource potential and the prospect of future production. The beta of 1.22 indicates higher volatility than the market, typical for speculative junior mining stocks whose fortunes are tied to commodity prices and exploration success.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused land package within the high-grade Red Lake district, a jurisdiction with established mining infrastructure and geological potential. The outlook is entirely dependent on technical success in expanding resources and demonstrating economic viability. Key near-term milestones include further resource definition drilling and the completion of advanced technical studies. The primary risk is the inherent uncertainty of mineral exploration and the need for continued financing.

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