Shares of Artemis Gold Inc. (CVE:ARTG) might be undervalued by 27% compared to their estimated intrinsic value.

February 21, 2025 12:39 AM AEDT | By Team Kalkine Media

Shares of Artemis Gold Inc. (CVE:ARTG) might be undervalued by 27% compared to their estimated intrinsic value. — Image source: Shutterstock

Valuation Model

In assessing Artemis Gold, a 2-stage DCF model is employed. Initially, this involves forecasting cash flows for the next ten years, followed by determining a growth rate to extend into perpetuity. For this two-stage approach, analysts provide cash flow rates when accessible; otherwise, previous financials guide estimates.

First Stage Growth

The company's growth is divided into two periods: an initial high growth phase, then a subsequent slower growth rate. The estimated 10-year free cash flow (FCF) is evaluated, leveraging current and projected figures, and adjusting analysts’ inputs when data is lacking.

Terminal Value and Discounting

Beyond these years, a Terminal Value (TV) accounts for cash flows indefinitely. A conservative growth rate, aligned with the economy’s trends, supports this calculation. The 10-year government bond yield average offers a suitable growth metric of 2.4%, while the present value of terminal value is subsequently established using a 7.3% discount rate, synonymous with the company's cost of equity.

Total Valuation

Summing the present value of calculated cash flows suggests an equity value reaching CA$4.9 billion. When divided by outstanding shares, the calculated intrinsic value underscores a possible market undervaluation, given the current share price of CA$15.80.

Assumptions and Considerations

Understanding a company's valuation through DCF is valuable, yet it’s indispensable to consider broader factors, like market volatility or cyclical tendencies, that may impact future financial performance. The cost of equity at 7.3%, informed by a beta of 1.139, derives from both comparable industry figures and inherent market risks.

Strengths and Opportunities

Artemis Gold demonstrates strong debt coverage by earnings, a notable strength. Anticipated to break even soon, the company is positioned as an appealing undervalued opportunity, alongside recent significant insider purchasing activity.

Challenges

Despite strengths, Artemis Gold faces challenges, notably in managing debt with operating cash flows and predicting sustainable cash runway less than three years at the current flow rate.

While DCF offers a calculated perspective, diversifying valuations through other methods is advisable for comprehensive insights. Artemis Gold's market positioning captivates interest, prompting further examination of underlying risks, future earnings scope, and evaluation against competitors with robust fundamentals.

Disclaimer

The content, including but not limited to any articles, news, quotes, information, data, text, reports, ratings, opinions, images, photos, graphics, graphs, charts, animations and video (Content) is a service of Kalkine Media Pty Ltd (Kalkine Media, we or us), ACN 629 651 672 and is available for personal and non-commercial use only. The principal purpose of the Content is to educate and inform. The Content does not contain or imply any recommendation or opinion intended to influence your financial decisions and must not be relied upon by you as such. Some of the Content on this website may be sponsored/non-sponsored, as applicable, but is NOT a solicitation or recommendation to buy, sell or hold the stocks of the company(s) or engage in any investment activity under discussion. Kalkine Media is neither licensed nor qualified to provide investment advice through this platform. Users should make their own enquiries about any investments and Kalkine Media strongly suggests the users to seek advice from a financial adviser, stockbroker or other professional (including taxation and legal advice), as necessary. Kalkine Media hereby disclaims any and all the liabilities to any user for any direct, indirect, implied, punitive, special, incidental or other consequential damages arising from any use of the Content on this website, which is provided without warranties. The views expressed in the Content by the guests, if any, are their own and do not necessarily represent the views or opinions of Kalkine Media. Some of the images/music that may be used on this website are copyright to their respective owner(s). Kalkine Media does not claim ownership of any of the pictures displayed/music used on this website unless stated otherwise. The images/music that may be used on this website are taken from various sources on the internet, including paid subscriptions or are believed to be in public domain. We have used reasonable efforts to accredit the source wherever it was indicated as or found to be necessary.