Klondike Gold (FRA:LBDP) Intrinsic Value: Projected FCF: €0.05 (As of Sep. 10, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:LBDP Klondike Gold Corp FRA:LBDP
37 GF Score
Price €0.10
! 2 Warning Signs
View Full Analysis

What is Klondike Gold Intrinsic Value: Projected FCF?

Klondike Gold FRA:LBDP 37 Intrinsic Value: Projected FCF is €0.05 as of Sep. 10, 2026. GuruFocus rates FRA:LBDP with a GF Score™ of 37/100. The stock has 2 warning signs investors should review. Among 658 Metals & Mining companies, Klondike Gold ranks better than 56.69% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-10), Klondike Gold's Intrinsic Value: Projected FCF is €0.05. The stock price of Klondike Gold is €0.10. Therefore, Klondike Gold's Price-to-Intrinsic-Value-Projected-FCF of today is 2.0.

The historical rank and industry rank for Klondike Gold's Intrinsic Value: Projected FCF or its related term are showing as below:

FRA:LBDP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.72   Med: 2.56   Max: 6.63
Current: 2

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Klondike Gold was 6.63. The lowest was 0.72. And the median was 2.56.

FRA:LBDP's Price-to-Projected-FCF is ranked better than
56.69% of 658 companies
in the Metals & Mining industry
Industry Median: 2.44 vs FRA:LBDP: 2.00

Klondike Gold  (FRA:LBDP) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Klondike Gold's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.10/0.051217458969328
=1.95

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Klondike Gold Intrinsic Value: Projected FCF Related Terms


Klondike Gold Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Klondike Gold's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Klondike Gold Intrinsic Value: Projected FCF Chart

Klondike Gold Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.06 0.05 0.04 0.04 0.05

Klondike Gold Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.04 0.04 0.04 0.05 0.05

FRA:LBDP vs NEM, AU: Intrinsic Value: Projected FCF Comparison

For the Gold subindustry, Klondike Gold's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Klondike Gold Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Klondike Gold's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Klondike Gold's Price-to-Projected-FCF falls into.


FRA:LBDP
37GF Score
Klondike Gold Corp FRA:LBDP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Klondike Gold Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Klondike Gold's Free Cash Flow(6 year avg) = €-0.52.

Klondike Gold's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (May26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.51968+23.82*0.8)/275.462
=0.05

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €0.05 mean?
Klondike Gold (FRA:LBDP) has a Intrinsic Value: Projected FCF of €0.05 as of Sep. 10, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Klondike Gold and its competitors. According to the industry distribution chart, Klondike Gold ranks #285 out of 658 companies in the Metals & Mining industry, placing it in the top 43.3%.
Is Klondike Gold's Intrinsic Value: Projected FCF too high?
Klondike Gold's current Intrinsic Value: Projected FCF is €0.05. Based on the distribution chart, Klondike Gold ranks #285 out of 658 companies in the Metals & Mining industry, which is above the industry midpoint. Overall, Klondike Gold has a GF Score™ of 37/100, reflecting its overall financial health beyond just this single metric.
How does Klondike Gold's Intrinsic Value: Projected FCF compare to NEM and AU?
According to the Metals & Mining industry distribution chart, Klondike Gold ranks #285 out of 658 companies for Intrinsic Value: Projected FCF. This puts Klondike Gold in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 2.44. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.44, based on 658 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Klondike Gold and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.44 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Klondike Gold's current Intrinsic Value: Projected FCF is €0.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Klondike Gold stock overvalued right now?
Klondike Gold (FRA:LBDP) has a current Intrinsic Value: Projected FCF of €0.05. The current Intrinsic Value: Projected FCF is €0.05. Klondike Gold's overall GF Score™ is 37/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Klondike Gold (FRA:LBDP), the current Intrinsic Value: Projected FCF is €0.05 as of Sep. 10, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Klondike Gold Business Description

Address 595 Burrard Street, Suite 3123, P.O. Box 49195, Vancouver, BC, CAN, V7X 1J1
Klondike Gold Corp is a Vancouver-based gold exploration company advancing its 100%-owned Klondike District Gold Project located at Dawson City, Yukon Territory. The Klondike District Gold Project targets gold associated with district-scale orogenic faults along the 55-kilometer length of the Klondike Goldfields placer district. To date, multi-kilometer gold mineralization has been identified at both the Lone Star Zone and Stander Zone, among other targets. The company is focused on the exploration and development of its 586 square kilometer property accessible by scheduled airline and government-maintained roads located on the outskirts of Dawson City, YT within the Tr'ondek Hwech'in First Nation traditional territory.
37GF Score

Get the complete analysis for FRA:LBDP

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€0.10
Price