investorscraft@gmail.com

Intrinsic ValueGold Terra Resource Corp. (YGT.V)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

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

Gold Terra Resource Corp. operates as a junior mineral exploration company focused exclusively on gold discovery and development within Canada's Northwest Territories. The company's core asset is the expansive Yellowknife City Gold Project, a contiguous land package covering approximately 800 square kilometers in the historic Yellowknife Greenstone Belt. This strategic positioning places the company in a prolific gold district with established infrastructure and mining history, adjacent to past-producing mines. Gold Terra's revenue model is entirely predicated on advancing its mineral properties through exploration to create shareholder value, rather than generating operating revenue. This involves systematic drilling, resource definition, and technical studies to demonstrate economic potential, ultimately aiming to attract partnership interest or position the project for acquisition by a major producer. The company's market position is that of an early-stage explorer, competing for capital in a highly speculative segment of the mining sector. Its primary focus on a single, large-scale project in a recognized jurisdiction represents a concentrated strategy aimed at making a significant discovery.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Gold Terra reported no operating revenue for the period, which is typical for its development stage. The company recorded a net loss of CAD 1.60 million, reflecting the substantial costs associated with ongoing exploration activities and corporate administration. The negative operating cash flow of CAD 1.61 million closely aligns with this net loss, indicating that cash is primarily being consumed by operational expenditures rather than non-cash charges. Capital expenditures of CAD 3.03 million demonstrate significant investment in advancing its mineral properties, primarily through drilling campaigns. This financial profile is consistent with a company focused entirely on resource definition and project advancement.

Earnings Power And Capital Efficiency

Gold Terra currently lacks earnings power as it has not reached production. The company's financial performance is measured by its ability to efficiently deploy exploration capital to increase the value of its mineral assets. The substantial capital expenditures relative to its market capitalization indicate an aggressive exploration strategy. The diluted loss per share of CAD 0.005 reflects the cost of exploration programs spread across its share base. Capital efficiency is assessed through metrics like discovery cost per ounce, though this requires further resource definition to evaluate meaningfully. The company's value creation is entirely dependent on successful exploration outcomes.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with no debt, which is advantageous for a junior explorer as it avoids interest obligations during capital-intensive exploration phases. Cash and equivalents stood at CAD 1.36 million at period end. Given the quarterly cash burn rate implied by the operating cash flow, this suggests the company will likely need to raise additional capital in the near term to fund ongoing exploration programs. The balance sheet strength lies in its mineral property assets, which represent the primary value driver, though these are carried at cost rather than market value. Financial health is typical for the exploration stage, characterized by minimal liabilities but constrained liquidity.

Growth Trends And Dividend Policy

Growth for Gold Terra is measured through expansion of its mineral resource base and advancement of its project along the development timeline. The company does not pay dividends, which is standard for exploration-stage companies that reinvest all available capital into project development. Future growth is contingent on successful exploration results that increase the scale and confidence of the mineral resource at the Yellowknife City Gold Project. The company's strategy involves methodically testing targets across its large land package to identify high-grade zones. Shareholder returns are expected to come solely from capital appreciation driven by project milestones, rather than income distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 47.6 million, the market is valuing Gold Terra based on the perceived potential of its mineral assets rather than current financial performance. The valuation reflects investor expectations for successful exploration outcomes and future resource growth. The beta of 0.83 suggests the stock is slightly less volatile than the broader market, which may reflect its early-stage status and trading liquidity on the TSX Venture Exchange. Market expectations are heavily weighted toward drill results and resource updates, which serve as the primary catalysts for share price movement. The valuation incorporates a significant risk premium for exploration uncertainty.

Strategic Advantages And Outlook

Gold Terra's strategic advantage lies in its dominant land position in a historically productive gold district with established infrastructure. The project's location near past-producing mines provides geological confidence and potential for district-scale discoveries. The company's outlook is directly tied to its exploration success and ability to fund ongoing programs. Key near-term objectives likely include expanding known mineralized zones, converting inferred resources to higher confidence categories, and potentially attracting strategic partners. The outlook remains highly speculative, dependent on both exploration results and gold price dynamics. Success would position the company for advancement toward feasibility studies and potential acquisition interest.

Sources

Company Financial StatementsTSX Venture Exchange 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