GORAF (Goldrea Resources) Intrinsic Value: Projected FCF: $-0.02 (As of Sep. 04, 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.

What is Goldrea Resources Intrinsic Value: Projected FCF?

Goldrea Resources GORAF Intrinsic Value: Projected FCF is $-0.02 as of Sep. 04, 2026. The stock has 1 warning sign investors should review. Among 656 Metals & Mining companies, Goldrea Resources ranks worse than 152438.87% 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 (2026-09-04), Goldrea Resources's Intrinsic Value: Projected FCF is $-0.02. The stock price of Goldrea Resources is $0.015. Therefore, Goldrea Resources's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

GORAF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.41
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Goldrea Resources  (OTCPK:GORAF) 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.

Goldrea Resources's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.015/-0.015843046835825
=

* 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.


Goldrea Resources Intrinsic Value: Projected FCF Related Terms


Goldrea Resources Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Goldrea Resources'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.

Goldrea Resources Intrinsic Value: Projected FCF Chart

Goldrea Resources Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.04 -0.05 -0.04 -0.06 -0.02

Goldrea Resources Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -0.01 -0.02 -0.03 -0.01 -0.01

Goldrea Resources Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Goldrea Resources'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.


Goldrea Resources Price-to-Projected-FCF vs Metals & Mining Industry

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

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



Goldrea Resources 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 Goldrea Resources's Free Cash Flow(6 year avg) = $-0.28.

Goldrea Resources'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 (Apr26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.27552+0.199*0.8)/155.516
=-0.02

* 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 $-0.02 mean?
Goldrea Resources (GORAF) has a Intrinsic Value: Projected FCF of $-0.02 as of Sep. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Goldrea Resources and its competitors. According to the industry distribution chart, Goldrea Resources ranks #999999 out of 656 companies in the Metals & Mining industry.
Is Goldrea Resources' Intrinsic Value: Projected FCF too high?
Goldrea Resources' current Intrinsic Value: Projected FCF is $-0.02. Based on the distribution chart, Goldrea Resources ranks #999999 out of 656 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers.
How does Goldrea Resources' Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Goldrea Resources ranks #999999 out of 656 companies for Intrinsic Value: Projected FCF. This places Goldrea Resources in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.41. 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 2.41, based on 656 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 Goldrea Resources and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.41 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Goldrea Resources's current Intrinsic Value: Projected FCF is $-0.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Goldrea Resources stock overvalued right now?
Goldrea Resources (GORAF) has a current Intrinsic Value: Projected FCF of $-0.02. The current Intrinsic Value: Projected FCF is $-0.02. 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 Goldrea Resources (GORAF), the current Intrinsic Value: Projected FCF is $-0.02 as of Sep. 04, 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.

Goldrea Resources Business Description

Other Exchanges GOJ1:GermanyGOR:Canada
Address 889 West Pender Street, Suite 606, Vancouver, BC, CAN, V6C 3B2
Goldrea Resources Corp is engaged in the exploration and development of mineral properties and is currently in the exploration stage of its exploration and evaluation assets. The Company's mineral properties are located in Canada, the United States, and Peru. The Group's projects in Canada include the Cannonball Property, Adrian Target, King Property, and Golden Triangle.