U.S. Gold Corp. (USAU) intrinsic value & 10-year financials
U.S. Gold Corp. (USAU) has a Graham intrinsic value of $82.77 per share. At $11.84 on Oct 17, 2026, the stock trades 86% below that value.
- Graham intrinsic value
- $82.77
- Share price (Oct 17, 2026)
- $11.84
- Price vs Graham value
- 86% below
- Market cap
- $135.3M
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -30.9%
- ROIC (10-yr avg)
- -90.4%
- Free cash flow (FY2025)
- -$9.9M
USAU 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$20.6M | -$1.80 | -$9.9M | — | -172.8% |
| FY2024 | — | -$6.9M | -$0.74 | — | — | -58.0% |
| FY2023 | — | -$7.6M | -$0.90 | -$8.9M | — | -52.3% |
| FY2022 | — | -$13.9M | -$1.92 | -$12.8M | — | -95.7% |
| FY2021 | — | -$12.4M | — | -$8.6M | — | -61.9% |
| FY2020 | — | -$5.2M | — | — | — | -63.0% |
| FY2019 | — | -$8.0M | — | — | — | -76.7% |
| FY2018 | — | -$13.7M | — | — | — | -109.3% |
| FY2017 | $17.4M | -$4.1M | — | — | -10.2% | -171.1% |
| FY2016 | $25.2M | -$1.2M | — | -$510.0K | -4.9% | -42.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
U.S. GOLD CORP. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
U.S. GOLD CORP. has historically struggled to out-earn its cost of capital, averaging just -56.3% ROIC.
U.S. 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, U.S. GOLD CORP. is modeled at -30.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $82.77 per share.