investorscraft@gmail.com

Intrinsic ValueMongolia Growth Group Ltd. (YAK.V)

Previous Close$1.18
Intrinsic Value
Upside potential
Previous Close
$1.18

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

Mongolia Growth Group Ltd. operates as a specialized real estate enterprise focused exclusively on the Ulaanbaatar, Mongolia market. The company's core revenue model centers on property management, leasing, and development services across residential, office, and retail segments. Its operations are structured into three distinct divisions: Investment Property Operations, which forms the primary business; Corporate activities; and Subscription Products, offering exclusive access to weekly data publications. This unique combination of traditional real estate operations with information services creates a diversified approach to capturing value in Mongolia's developing economy. The company maintains a strategic position as a foreign-listed entity with direct exposure to Mongolia's property sector, leveraging local market knowledge while benefiting from international capital market access. Its portfolio includes both income-generating properties and land holdings earmarked for redevelopment, positioning the company to benefit from both current rental income and future appreciation opportunities in a frontier market context.

Revenue Profitability And Efficiency

The company generated CAD 2.7 million in revenue for the period, though it reported a significant net loss of CAD 7.4 million. This substantial loss relative to revenue indicates operational challenges or non-recurring expenses impacting profitability. The negative operating cash flow of CAD 2.8 million suggests cash generation difficulties from core operations, while minimal capital expenditures of CAD 0.2 million indicate limited investment in growth assets during this period.

Earnings Power And Capital Efficiency

Mongolia Growth Group demonstrated weak earnings power with a diluted EPS of -CAD 0.28, reflecting the substantial net loss relative to its share count. The company's capital efficiency appears constrained, as evidenced by the negative cash flow from operations. The minimal capital expenditure activity suggests a cautious approach to deploying capital in the current operating environment, potentially indicating a strategic pause or liquidity preservation mode.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CAD 13.3 million in cash and equivalents, representing a significant portion of its market capitalization. Notably, the balance sheet carries no debt, providing substantial financial flexibility. This debt-free status, combined with substantial cash reserves, offers protection against market volatility but may also indicate underutilization of leverage for potential growth opportunities in its core real estate markets.

Growth Trends And Dividend Policy

Current financial metrics do not indicate active growth initiatives, with the company reporting losses and negative cash flows. The absence of a dividend policy aligns with its current non-profitability and focus on preserving capital. The company's growth trajectory appears to be in a transitional phase, with future expansion likely dependent on improved market conditions or strategic redeployment of its substantial cash reserves into income-generating assets.

Valuation And Market Expectations

With a market capitalization of approximately CAD 31.1 million, the company trades at a significant premium to its revenue base, reflecting market expectations for future growth or asset value realization. The low beta of 0.462 suggests lower volatility relative to the broader market, potentially indicating investor perception of the company as a defensive play on Mongolia's development story despite current operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its first-mover position in Mongolia's real estate market, a debt-free balance sheet, and substantial cash reserves for future opportunities. The outlook remains cautious given current operational losses, but the company's strong liquidity position provides flexibility to navigate market cycles and potentially acquire assets at favorable valuations during periods of market stress in its target geography.

Sources

Company filingsTSXV 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