Gold Road Resources Ltd
ASX:GOR

Watchlist Manager
Gold Road Resources Ltd Logo
Gold Road Resources Ltd
ASX:GOR
Watchlist
Price: 3.48 AUD Market Closed
Market Cap: 3.8B AUD

Intrinsic Value

The intrinsic value of one GOR stock under the Base Case scenario is 4.02 AUD. Compared to the current market price of 3.48 AUD, Gold Road Resources Ltd is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GOR Intrinsic Value
4.02 AUD
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Gold Road Resources Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about GOR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GOR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Gold Road Resources Ltd.

Explain Valuation
Compare GOR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Gold Road’s heavy reliance on the Gruyere Gold Mine exposes it to single-asset risk. Any operational setbacks—such as unplanned maintenance or production shortfalls—would materially impact revenue and profitability.

Uncertainties in Gold Road’s ongoing joint venture with Gold Fields could compromise decision-making agility. Disagreements in mine development, capital allocation, or expansion priorities may harm overall project success.

The company’s exploration projects in the Yamarna Belt have yet to demonstrate clear, large-scale deposits on par with Gruyere, creating doubts about Gold Road’s longer-term growth profile and pipeline strength.

Bull Theses

The Gruyere operation, with its relatively low all-in sustaining costs, provides Gold Road with a stable cash flow base less susceptible to short-term gold price volatility, supporting consistent returns to shareholders.

Gold Road’s aggressive exploration strategy in the Yamarna region could unlock new high-grade discoveries, providing a multi-asset portfolio that would diversify revenue and enhance the company’s valuation.

A solid balance sheet and prudent capital management place Gold Road in a strong position to pursue accretive mergers or acquisitions, capitalizing on favorable market conditions to broaden its production footprint.

Show More Less
How do you feel about GOR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gold Road Resources Ltd

Current Assets 286.7m
Cash & Short-Term Investments 205.4m
Receivables 6.5m
Other Current Assets 74.8m
Non-Current Assets 1.5B
Long-Term Investments 921.3m
PP&E 608m
Other Non-Current Assets 20.3m
Current Liabilities 87.3m
Accounts Payable 23.2m
Accrued Liabilities 45.2m
Other Current Liabilities 18.9m
Non-Current Liabilities 294.8m
Long-Term Debt 99.9m
Other Non-Current Liabilities 194.9m
Efficiency

Free Cash Flow Analysis
Gold Road Resources Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Gold Road Resources Ltd

Revenue
665.4m AUD
Cost of Revenue
-291.2m AUD
Gross Profit
374.2m AUD
Operating Expenses
-64.5m AUD
Operating Income
309.7m AUD
Other Expenses
-103.2m AUD
Net Income
206.6m AUD
Fundamental Scores

GOR Profitability Score
Profitability Due Diligence

Gold Road Resources Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Gross Margin
Exceptional Net Margin
62/100
Profitability
Score

Gold Road Resources Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

GOR Solvency Score
Solvency Due Diligence

Gold Road Resources Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
69/100
Solvency
Score

Gold Road Resources Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GOR Price Targets Summary
Gold Road Resources Ltd

There are no price targets for GOR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GOR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one GOR stock?

The intrinsic value of one GOR stock under the Base Case scenario is 4.02 AUD.

Is GOR stock undervalued or overvalued?

Compared to the current market price of 3.48 AUD, Gold Road Resources Ltd is Undervalued by 13%.

Back to Top