Magellan Copper & Gold Corp. (MAGE) intrinsic value & 10-year financials
Magellan Copper & Gold Corp. (MAGE) has a Graham intrinsic value of $2.40 per share. At $0.09 on Oct 17, 2026, the stock trades 96% below that value.
- Graham intrinsic value
- $2.40
- Share price (Oct 17, 2026)
- $0.09
- Price vs Graham value
- 96% below
- Market cap
- $2.4M
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -73.8%
- ROIC (10-yr avg)
- 134.2%
- Free cash flow (FY2025)
- —
MAGE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$432.0K | -$0.02 | — | — | 14.2% |
| FY2024 | — | -$769.8K | -$0.03 | — | — | 41.6% |
| FY2023 | — | -$1.5M | -$0.08 | — | — | 89.5% |
| FY2022 | — | -$1.6M | -$0.13 | — | — | 145.2% |
| FY2021 | — | -$2.1M | — | — | — | 562.8% |
| FY2020 | — | -$3.7M | — | — | — | 154.2% |
| FY2019 | $32.5K | -$5.1M | — | -$381.3K | -4519.2% | 80.2% |
| FY2018 | $124.0K | -$2.3M | — | -$658.1K | -1341.3% | 88.7% |
| FY2017 | $0 | -$4.1M | — | -$465.9K | — | 123.1% |
| FY2016 | — | -$1.9M | — | — | — | 42.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
MAGELLAN COPPER & GOLD Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
MAGELLAN COPPER & GOLD Corp has earned high returns on invested capital, averaging 63.2% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
MAGELLAN COPPER & GOLD Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, MAGELLAN COPPER & GOLD Corp is modeled at -73.8% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.40 per share.