US · BGLWW
Blue Gold Limited Warrant
- Sector
- Basic Materials · Gold
- Headquarters
- Grand Cayman KY1-1108
- Website
- bluegoldmine.com
Price · as of 2024-12-31
$0.32
Market cap 9.3M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates Blue Gold Limited Warrant's (BGLWW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.32
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BGLWW | Blue Gold Limited Warrant | $0.32 | 9.3M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 2.67% | -7.81% | 2.44% | 1.00 | -18.59 | 0.03 | 0.02 | 1.57 | -7061.00% | — | -8097.00% | — | -0.33 | -2.90% | — | 0.00% | — | — | — | — | — |
| FMSTW | Foremost Clean Energy Ltd… | $0.95 | 11.82M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -19.18% | -34.87% | -16.31% | 0.02 | -59.74 | 1.73 | 1.69 | 1.27 | -5152.00% | — | 92.00% | — | -1.22 | -24.16% | — | 0.00% | — | — | — | — | — |
| GURE | Gulf Resources, Inc. | $4.61 | 6.37M | +16,869% | +904% | — | +75,252% | -0.13 | 0.05 | 1.02 | -0.17 | — | 0.06 | -208.41% | -277.82% | -769.29% | -33.78% | -14.94% | -29.76% | 0.06 | -231.59 | 0.98 | 0.61 | 0.04 | -726.00% | -7450.00% | 8274.00% | -764.32% | 0.04 | -42.02% | 0.00% | 0.00% | 0.00% | -0.30 | -0.11 | 0.85 | 0.12 |
| HUDI | Huadi International Group… | $1.23 | 17.59M | +17,771% | -34% | +290% | -48% | -12.78 | 0.24 | 0.28 | -24.32 | — | 0.25 | 10.80% | -5.01% | -2.22% | -1.82% | -2.86% | -1.32% | 0.30 | — | 2.89 | 1.81 | -10.15 | -111875.00% | -1532.00% | -30398.00% | -113.45% | -0.23 | -24.90% | 0.00% | 0.00% | 0.00% | -9.67 | -1.50 | 0.48 | 1.40 |
| INHD | Inno Holdings Inc. | $1.08 | 348.65K | — | +90,553% | — | — | -2.82 | 1.32 | 7.01 | -2.27 | — | 1.32 | 1.96% | -153.27% | -248.73% | -77.90% | -128.50% | -70.18% | 0.00 | — | 29.49 | 24.35 | 2.31 | -1761.00% | — | -1608.00% | -23.69% | -10.10 | -139.28% | 0.00% | 0.00% | 43.96% | -2.27 | -2.09 | 3.47 | 13.26 |
| JCTC | Jewett-Cameron Trading Co… | $1.86 | 6.55M | +25,094,697,248% | -42% | -98% | +135% | 0.00 | 0.45 | 0.23 | -3.30 | — | 0.46 | 15.14% | -9.08% | -10.00% | -18101687.23% | -17.59% | -15594929.93% | 0.10 | — | 4.63 | 0.87 | -0.55 | -65714.00% | -1240.00% | -11371275550.00% | -71376642.92% | -1408712.16 | -31554975.00% | 0.00% | 0.00% | 0.00% | -3.01 | 0.00 | 0.27 | 4.19 |
| NAMM | Namib Minerals Ordinary S… | $3.80 | 203.97M | — | — | — | -33% | — | — | — | — | — | — | 45.17% | 17.10% | 4.18% | -48.91% | -20.78% | 31.51% | -0.09 | 9.65 | 0.19 | 0.11 | 0.11 | -120.00% | 3200.00% | 906.00% | — | 0.42 | -32.33% | — | 62.20% | — | — | — | — | — |
| SEED | Origin Agritech Limited | $1.06 | 7.94M | +493% | +2,292% | — | +975% | -1.42 | -3.20 | 0.83 | -2.19 | — | -2.94 | 7.00% | -58.94% | -58.42% | 192.72% | 540.34% | -45.34% | -2.33 | -19.62 | 0.44 | 0.20 | -0.74 | -31969.00% | -2052.00% | 7958.00% | -48.03% | -0.15 | 367.29% | 0.00% | 0.00% | 0.00% | -2.13 | -3.15 | 1.26 | -10.36 |
| SNES | SenesTech, Inc. | $2.25 | 11.75M | +16,096% | +1,914% | — | — | -0.34 | 0.84 | 1.13 | -0.18 | — | 0.84 | 54.07% | -336.51% | -333.01% | -139.56% | -441.94% | -117.00% | 0.10 | -284.05 | 5.01 | 2.93 | 0.17 | -9230.00% | 5566.00% | -2071.00% | -291.16% | -10.75 | -432.60% | 0.00% | 0.00% | 0.00% | -0.17 | -0.17 | 0.57 | -61.38 |
| YMAT | J-Star Holding Co., Ltd. … | $0.44 | 7.51M | — | — | — | — | — | — | — | — | — | — | 32.06% | 6.33% | 6.29% | 8.93% | 5.28% | 4.88% | 0.78 | 2.76 | 1.23 | 0.91 | 5.11 | -10000.00% | -2613.00% | -14460.00% | — | -0.29 | -14.75% | — | 0.00% | — | — | — | — | — |
| ZKIN | ZK International Group Co… | $1.29 | 6.65M | +22,881% | -35% | -36% | +1,239% | -2.96 | 0.48 | 0.17 | -11.23 | -12.57 | 0.51 | 5.67% | -3.50% | -5.59% | -15.21% | -5.83% | -5.62% | 0.96 | -7.56 | 1.44 | 0.85 | -7.02 | 2350.00% | -3416.00% | -10253.00% | 1.62% | 0.02 | 0.45% | 0.00% | 0.00% | 0.00% | -12.67 | 164.92 | 0.44 | 0.24 |
About Blue Gold Limited Warrant
Each warrant entitles the holder to buy one Class A ordinary share of Blue Gold Limited at $11.50, exercisable 30 days after the SPAC merger closing.
- CEO
- Andrew Cavaghan
- Employees
- 0
- Beta
- 3.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.32) − 1 = — (DCF, example).