USAU - NASDAQ

U.S. Gold Corp.

U.S. Gold Corp.

USAUยทNASDAQ

$15.72

-0.57%
Basic MaterialsGold

U.S. Gold Corp. engages in the exploration and development of gold and precious metals in the United States. It also explores for copper and silver deposits. The company holds 100% interests in the CK Gold project, which consists of various mining leases and other mineral rights covering approximately 1,120 acres in Laramie County, Wyoming; the Keystone project that consists of 650 unpatented lode mining claims covering approximately 20 square miles in Eureka County, Nevada; and the Challis Gold project, which consists of 87 unpatented lode mining claims covering approximately 1,710 acres in Lemhi County, Idaho. It also has earn-in agreement to acquire a 50% ownership interest in the Maggie Creek project that consists of 103 unpatented mining claims covering approximately 3 square miles in Eureka County, Nevada. The company is based in Elko, Nevada.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$259.41M
EPS-1.8000
P/E Ratio-8.73
Earnings Date07/01/2026
U.S. Gold Corp.

U.S. Gold Corp. Fair Value Envelope

USAU ยท NASDAQ

Our analysis suggests that USAU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.7205, this represents a potential HIDDEN relative to our calculated worth for U.S. Gold Corp..

HIDDEN
Intrinsic Value
Current Price: $15.7205

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-$12.5M
+ Cash & Equivalents$8.2M
Firm Value-$4.3M
- Debt$34.4K
Equity Value-$4.4M
/ Shares Outstanding14,348,686B
DCF Value-$0
OVERVALUED BY 102%

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
-$6.0M
-$3.6M
-$2.2M
-$1.3M
-$793.6K
-$479.3K
-$289.5K
-$174.9K
-$105.6K
-$63.8K
Maintenance CapEx
-$744
-$449
-$271
-$164
-$99
-$60
-$36
-$22
-$13
-$8
Owner Earnings
-$6.0M
-$3.6M
-$2.2M
-$1.3M
-$793.7K
-$479.4K
-$289.6K
-$174.9K
-$105.6K
-$63.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.5M
-$3.1M
-$1.7M
-$965.9K
-$540.2K
-$302.1K
-$169.0K
-$94.5K
-$52.8K
-$29.6K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your USAU research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.