GORO - AMEX
Gold Resource Corporation
$1.27
-3.4%Gold Resource Corporation engages in the exploration, development, and production of gold and silver projects in Mexico and the United States. The company also explores for copper, lead, and zinc deposits. Its principal asset is the 100% owned Back Forty project covering approximately 1,304 hectares located in Menominee county, Michigan. The company was founded in 1998 and is headquartered in Denver, Colorado.
At a Glance
Live SnapshotGold Resource Corporation Fair Value Envelope
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
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 | $43.4M | $86.8M | $173.6M | $347.3M | $694.5M | $1.4B | $2.8B | $5.6B | $11.1B | $22.2B |
| Maintenance CapEx | -$8.4M | -$16.8M | -$33.7M | -$67.4M | -$134.8M | -$269.6M | -$539.1M | -$1.1B | -$2.2B | -$4.3B |
| Owner Earnings | $35.0M | $70.0M | $139.9M | $279.9M | $559.7M | $1.1B | $2.2B | $4.5B | $9.0B | $17.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $32.4M | $60.0M | $111.1M | $205.7M | $381.0M | $705.5M | $1.3B | $2.4B | $4.5B | $8.3B |
Related Guides
Continue your GORO research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.