Contango Ore, Inc.

Contango Ore, Inc.

CTGOยทAMEX

$18.75

-4.9%
Basic MaterialsGold

Contango Ore, Inc., an exploration stage company, engages in the exploration of gold and associated minerals in the United States. It also explores for copper and silver deposits. The company, through its subsidiaries, leases approximately 675,000 acres from the Tetlin Tribal Council and approximately 13,000 State of Alaska mining claims for exploration and development; and owns 100% interest in the mineral rights to approximately 200,000 acres of State of Alaska mining claims located north and northwest of the Tetlin Lease. The company also holds interest in the Shamrock property that consists of 361 Alaska state mining claims covering approximately 52,640 acres. Contango Ore, Inc. was founded in 2009 and is based in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$228.99M
EPS-3.4900
P/E Ratio-5.37
Earnings Date08/12/2026
Contango Ore, Inc.

Contango Ore, Inc. Fair Value Envelope

CTGO ยท AMEX

Our analysis suggests that CTGO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.75, this represents a potential HIDDEN relative to our calculated worth for Contango Ore, Inc..

Intrinsic Value
Current Price: $18.75

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$10.2M
+ Cash & Equivalents$20.1M
Firm Value$30.3M
- Debt$69.0M
Equity Value-$38.7M
/ Shares Outstanding12,212,613B
DCF Value-$3
OVERVALUED BY 117%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
$699.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$647.2K
$599.3K
$554.9K
$513.8K
$475.7K
$440.5K
$407.9K
$377.6K
$349.7K
$323.8K
Terminal Value represents 54.0% of Enterprise Value