
Gold Road Resources Ltd
ASX:GOR

Intrinsic Value
The intrinsic value of one
GOR
stock under the Base Case scenario is
3.625
AUD.
Compared to the current market price of 3.265 AUD,
Gold Road Resources Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gold Road Resources Ltd
Loading...
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Gold Road Resources Ltd
Balance Sheet Decomposition
Gold Road Resources Ltd
Current Assets | 217.7m |
Cash & Short-Term Investments | 166.3m |
Receivables | 5.5m |
Other Current Assets | 45.9m |
Non-Current Assets | 1.3B |
Long-Term Investments | 741.7m |
PP&E | 562.8m |
Other Non-Current Assets | 13.8m |
Free Cash Flow Analysis
Gold Road Resources Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Gold Road Resources Ltd
Revenue
|
528m
AUD
|
Cost of Revenue
|
-261.2m
AUD
|
Gross Profit
|
266.8m
AUD
|
Operating Expenses
|
-53.1m
AUD
|
Operating Income
|
213.7m
AUD
|
Other Expenses
|
-71m
AUD
|
Net Income
|
142.7m
AUD
|
GOR Profitability Score
Profitability Due Diligence
Gold Road Resources Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Gold Road Resources Ltd's profitability score is 58/100. 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 67/100. The higher the solvency score, the more solvent the company is.

Score
Gold Road Resources Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GOR Price Targets Summary
Gold Road Resources Ltd
According to Wall Street analysts, the average 1-year price target for
GOR
is 3.298 AUD
with a low forecast of 2.727 AUD and a high forecast of 3.728 AUD.
Dividends
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?
The intrinsic value of one
GOR
stock under the Base Case scenario is
3.625
AUD.
Compared to the current market price of 3.265 AUD,
Gold Road Resources Ltd
is
Undervalued by 10%.