Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Valor Gold Corp

www: valorgold.ca   email: info@valorgold.ca
Category: Junior: Early Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:VGC CAD
OTCMKTS:VLGDF USD

Description

Valor Gold Corp are a gold focused junior, early-stage developer with one mine in development in Canada. They have approximately 15Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~C$190.77M which is a rise of roughly 18% over the last two months. As of 07/05/2026 they have no debt and ~C$7.2M cash. They have 55M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $161.05M $190.77M 07/05/2026 $29.71M
MCap (OS): $158.18M $187.36M 07/05/2026 $29.18M
Total Assets: $7.05M $7.20M 07/05/2026 $0.15M
Total Liabilities: $0.70M $0.72M 07/05/2026 $0.02M
Current Assets: $7.05M $7.20M 07/05/2026 $0.15M
Current Liabilities: $0.70M $0.72M 07/05/2026 $0.02M
Total Debt: $0.00M $0.00M 07/05/2026 $0.00M
Cash: $7.05M $7.20M 07/05/2026 $0.15M
Debt (Net): $-7.05M $-7.20M $-0.15M
Enterprise Value: $154.00M $183.56M $29.56M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/05/2026 n/a
Misc 07/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 55,000,001 55,000,001 07/05/2026 0
Shares (FD): 56,000,000 56,000,000 07/05/2026 0
Insider Ownership: n/a n/a 07/05/2026 n/a
Dividend (Annual): n/a n/a 08/09/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2032 07/05/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2026
Development Phase: Scoping Underway Scoping Underway 07/05/2026 n/a
Optionality Play: none Yes
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 07/05/2026 0
Cash Flow Multiple: 3 3 07/05/2026 0.00

Resource Data

GOLD 07/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.00M 3.00M 07/05/2026 0.00M
Measured & Indicated: 11.00M 11.00M 07/05/2026 0.00M
Inferred: 4.00M 4.00M 07/05/2026 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.03M 2.40M 07/05/2026 2.37M
Measured & Indicated: 0.09M 7.52M 07/05/2026 7.43M
Inferred: 0.02M 1.60M 07/05/2026 1.58M
Reserves & Resources: 0.11M 9.12M never 9.01M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/05/2026 $0.00
Extra Operating Cost: n/a n/a 07/05/2026 $0.00
Total: $4,000 $4,000 07/05/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/05/2026 n/a
Open Pit (Avg): n/a 2.30 g/t 07/05/2026 n/a
Recovery Rate: (CG)  1.00% (CG)  80.00% 08/09/2026 79.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/05/2026 0.00M
Annual Production: 350,000oz. 350,000oz. 07/05/2026 0oz.
Cash Cost: $3,000 $3,000 07/05/2026 $0
Extra Operating Cost: $1,000 $1,000 07/05/2026 $0
SILVER 07/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/05/2026 0.00M
Measured & Indicated: n/a n/a 07/05/2026 0.00M
Inferred: n/a n/a 07/05/2026 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/05/2026 0.00M
Measured & Indicated: n/a n/a 07/05/2026 0.00M
Inferred: n/a n/a 07/05/2026 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/05/2026 $0.00
Extra Operating Cost: n/a n/a 07/05/2026 $0.00
Total: n/a n/a 07/05/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/05/2026 n/a
Open Pit (Avg): n/a n/a 07/05/2026 n/a
Recovery Rate: n/a n/a 07/05/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/05/2026 0.00M
Annual Production: n/a n/a 07/05/2026 n/a
Cash Cost: n/a n/a 07/05/2026 n/a
Extra Operating Cost: n/a n/a 07/05/2026 n/a

Property

Last Analysis Data  (07/05/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Courageous Lake
100 1000.00 show
11M oz deposit at 2.3 gpt AU.

production scheduled for 2032 at the earliest.

Size: 50,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Courageous Lake
100 1000.00 show
11M oz deposit at 2.3 gpt AU.

production scheduled for 2032 at the earliest.

Size: 50,000 ha

Profitability (by resource)

Proven &
Probable		 07/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.10M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.03M 2.40M n/a 2.37M
Silver Eq. Oz.: n/a n/a n/a 159.01M
Maximum Profit (Gold): $5.35M $1,437.79M n/a $1,432.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5.35M $1,437.79M n/a $1,432.44M
Max Profit / Current MCap: 0.033 7.537 n/a 7.504
Max Profit Per Share (Gold): $0.10 $25.67 n/a $25.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.10 $25.67 n/a $25.58
Total Free Profit Per Share: $0.00 $20.94 n/a $0.00
FD MCap / Gold Eq.: $5,368.39 $79.49 n/a $-5,288.91
FD MCap / Silver Eq.: $80.06 $1.18 n/a $-78.87
FD MCap / Per Metal
as % Spot Price:		 128.48% 1.73% n/a -126.76%
EV / Gold Eq.: $5,133.43 $76.48 n/a $-5,056.95
EV / Silver Eq.: $76.55 $1.14 n/a $-75.41
EV / Per Metal
as % Spot Price:		 122.86% 1.66% n/a -121.20%
Measured &
Indicated		 07/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 11.00M 11.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.09M 7.52M n/a 7.43M
Silver Eq. Oz.: n/a n/a n/a 498.22M
Maximum Profit (Gold): $16.76M $4,505.08M n/a $4,488.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16.76M $4,505.08M n/a $4,488.33M
Max Profit / Current MCap: 0.104 23.616 n/a 23.512
Max Profit Per Share (Gold): $0.30 $80.45 n/a $80.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $80.45 n/a $80.15
Total Free Profit Per Share: $0.00 $75.72 n/a $0.00
FD MCap / Gold Eq.: $1,713.32 $25.37 n/a $-1,687.95
FD MCap / Silver Eq.: $25.55 $0.38 n/a $-25.17
FD MCap / Per Metal
as % Spot Price:		 41.01% 0.55% n/a -40.45%
EV / Gold Eq.: $1,638.33 $24.41 n/a $-1,613.92
EV / Silver Eq.: $24.43 $0.36 n/a $-24.07
EV / Per Metal
as % Spot Price:		 39.21% 0.53% n/a -38.68%

Reserves &
Resources		 07/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.52M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.11M 9.12M n/a 9.01M
Silver Eq. Oz.: n/a n/a n/a 604.22M
Maximum Profit (Gold): $20.32M $5,463.61M n/a $5,443.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20.32M $5,463.61M n/a $5,443.29M
Max Profit / Current MCap: 0.126 28.640 n/a 28.514
Max Profit Per Share (Gold): $0.36 $97.56 n/a $97.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.36 $97.56 n/a $97.20
Total Free Profit Per Share: $0.00 $92.83 n/a $0.00
FD MCap / Gold Eq.: $1,412.74 $20.92 n/a $-1,391.82
FD MCap / Silver Eq.: $21.07 $0.31 n/a $-20.76
FD MCap / Per Metal
as % Spot Price:		 33.81% 0.45% n/a -33.36%
EV / Gold Eq.: $1,350.90 $20.13 n/a $-1,330.78
EV / Silver Eq.: $20.15 $0.30 n/a $-19.85
EV / Per Metal
as % Spot Price:		 32.33% 0.44% n/a -31.89%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults