investorscraft@gmail.com

Intrinsic ValueB2Gold Corp. (BTO.TO)

Previous Close$6.63
Intrinsic Value
Upside potential
Previous Close
$6.63

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

B2Gold Corp. is a mid-tier gold producer with a diversified portfolio of operating mines and exploration assets across Mali, the Philippines, Namibia, Uzbekistan, and Finland. The company generates revenue primarily through gold production, with its flagship Fekola Mine in Mali being a key contributor. B2Gold also holds strategic minority stakes in Calibre Mining Corp. and BeMetals Corp., enhancing its exposure to growth opportunities. The company operates in a competitive gold mining sector, where cost efficiency and resource quality are critical. B2Gold maintains a strong market position due to its low-cost production profile, disciplined capital allocation, and exploration upside. Its geographic diversification mitigates jurisdictional risks while providing leverage to gold price movements. The company’s focus on operational excellence and sustainable mining practices further strengthens its reputation among investors and stakeholders.

Revenue Profitability And Efficiency

B2Gold reported revenue of CAD 1.90 billion in FY 2024, reflecting its steady gold production. However, the company recorded a net loss of CAD 629.89 million, driven by non-recurring charges or operational challenges. Operating cash flow remained robust at CAD 877.60 million, indicating strong underlying cash generation. Capital expenditures were modest at CAD 16.86 million, suggesting disciplined reinvestment in sustaining and growth projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.48 highlights short-term earnings pressure, but its operating cash flow demonstrates resilience. B2Gold’s capital efficiency is supported by its ability to generate substantial cash flow relative to its reinvestment needs. The strategic stakes in Calibre Mining and BeMetals provide additional earnings potential through equity income and future synergies.

Balance Sheet And Financial Health

B2Gold maintains a solid balance sheet with CAD 336.97 million in cash and equivalents and total debt of CAD 427.86 million, resulting in a manageable net debt position. The company’s liquidity profile is healthy, supported by strong operating cash flow. Its conservative leverage and ample liquidity provide flexibility to navigate market volatility and fund growth initiatives.

Growth Trends And Dividend Policy

B2Gold has demonstrated a commitment to shareholder returns, with a dividend per share of CAD 0.19456. The company’s growth strategy focuses on optimizing existing operations, advancing exploration projects, and pursuing strategic acquisitions. Its diversified asset base and exploration pipeline offer long-term production growth potential, while the dividend policy reflects confidence in sustained cash flow generation.

Valuation And Market Expectations

With a market capitalization of CAD 6.08 billion and a beta of 0.502, B2Gold is viewed as a relatively stable gold producer. The market appears to balance its near-term earnings challenges against its strong cash flow, low-cost operations, and growth prospects. The valuation reflects expectations of gold price stability and operational execution.

Strategic Advantages And Outlook

B2Gold’s strategic advantages include its low-cost production, geographic diversification, and disciplined management. The company is well-positioned to benefit from gold price strength while mitigating operational risks. The outlook remains positive, supported by its robust cash flow, exploration upside, and commitment to sustainable mining practices. Continued focus on cost control and strategic investments will be key to long-term value creation.

Sources

Company filings, market data

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