Nighthawk Gold Valuation

Q: What is the Fair Price of NHK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

NHK (CA$0.26) is trading below our estimate of [[fair value]] (CA$14.1)

Is NHK undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NHK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: NHK (CA$0.26) is trading below our estimate of fair value (CA$14.1)

Significantly Below Fair Value: NHK is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NHK?

Key metric: As NHK is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for NHK. This is calculated by dividing NHK's market cap by their current book value.
What is NHK's PB Ratio?
PB Ratio	1.4x
Book	CA$26.44m
Market Cap	CA$38.24m

NHK key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	-1.4x
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does NHK's PB Ratio compare to its peers?

The above table shows the PB ratio for NHK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	4.7x
FRG Forge Resources	6.5x	n/a	CA$44.7m
VSR Vanstar Mining Resources	7.8x	n/a	CA$39.1m
BTR Bonterra Resources	3.6x	n/a	CA$40.0m
GFG GFG Resources	1.1x	n/a	CA$36.2m
NHK Nighthawk Gold	1.4x	n/a	CA$38.2m

Price-To-Book vs Peers: NHK is good value based on its Price-To-Book Ratio (1.4x) compared to the peer average (4.5x).

Price to Book Ratio vs Industry

How does NHK's PB Ratio compare vs other companies in the CA Metals and Mining Industry?

85 Companies	Price / Book	Estimated Growth	Market Cap
S Sherritt International	0.1x	n/a	US$48.19m
WM Wallbridge Mining	0.2x	n/a	US$46.95m
NCU Nevada Copper	0.1x	n/a	US$31.56m
ELR Eastern Platinum	0.3x	n/a	US$25.99m

85 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: NHK is expensive based on its Price-To-Book Ratio (1.4x) compared to the Canadian Metals and Mining industry average (1.2x).

Price to Book Ratio vs Fair Ratio

What is NHK's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NHK PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	1.4x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate NHK's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Foraco International

CA$208.8m

Provides drilling services in North America, Europe, the Middle East, Africa, South America, and the Asia Pacific.

FAR

CA$2.15

2.4%

23.6%

Endeavour Mining

CA$6.9b

Operates as a gold mining company in West Africa.

EDV

CA$27.93

2.6%

-12.3%

Chemtrade Logistics Income Fund

CA$1.4b

Offers industrial chemicals and services in Canada, the United States, and South America.

CHE.UN

CA$11.76

2.8%

35.2%