Xtra-Gold Resources Corp (XTG) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of Xtra-Gold Resources Corp stock C$1.95, price C$2.00, that is 2.5% below the price, quality 65 out of 100. Rating: fairly valued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.
Xtra-Gold Resources Corp. operates as a gold exploration company in Ghana. Its flagship property consists of the Kibi Gold project that includes an area of approximately 33.65 square kilometers located in the East Akim District of the Eastern Region of Ghana.
Show moreShow less
The company was formerly known as RetinaPharma International, Inc. and changed its name to Xtra-Gold Resources Corp. in December 2003. Xtra-Gold Resources Corp. was incorporated in 1998 and is based in Nassau, Bahamas.
Stock analysis
Xtra-Gold Resources Corp (XTG) currently trades at C$2.00, while our model-based Fair Value estimate is C$1.95, so the stock looks roughly fairly valued today (gap 2.6%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of C$2.54 per share, and 6 of the 13 models we run sit above the C$2.00 price.
Bear case: the Asset-Based group reads lowest at C$0.4500, and 7 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: C$1.47 (bear) to C$2.44 (bull), the price of C$2.00 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Basic Materials sector.
Xtra-Gold Resources Corp reported revenue of $0 in FY2025 versus $0 in FY2021. Reported net income was $3.7M in FY2025, compounding +45.5%/yr from FY2021.
Key figures
Market cap C$97.2M (≈ $68.1M) Micro · P/E ratio 18.2 · EPS (TTM) C$0.1100 · Return on equity 23.5% · Return on assets (EBIT) −26.7% (5-year average) · EPS growth (YoY) −13.4% · Free cash flow C$918K · Net cash C$10.5M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 84 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −2% fair-value upside, at −3%, XTG screens richer than that median.
Fair Value models
BearC$1.47Fair Value C$1.95BullC$2.44
Price C$2.00 · Downside -2.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (C$0.0955 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+20.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.7%
Dividend (yield on the price)0.0%
2025 sits 227% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+42.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about +40.0% a year for the price.
Compare Xtra-Gold Resources Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Gold · 281 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−2.5% · Above median
Profitability
Return on equity (12 months)23.5% · Top 25%
Return on assets20.3% · Top 25%
Operating margin (12 months)0.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.0% · Below median
Valuation Multiplesvs Gold median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Xtra-Gold Resources Corp (XTG) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of C$1.95 versus a price of C$2.00, about 3% lower (fairly valued).
What is the fair value of XTG?
Our model-based fair value for Xtra-Gold Resources Corp is C$1.95 (as of Nov 13, 2026), built from audited fundamentals. The current price: C$2.00.
What is the quality score of XTG?
Xtra-Gold Resources Corp has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Xtra-Gold Resources Corp (XTG)?
Our model-based price target is the fair value of C$1.95 (as of Nov 13, 2026) from 13 valuation models. Cautious scenario C$1.47, optimistic scenario C$2.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Xtra-Gold Resources Corp stock forecast for 2026?
Our models put fair value at C$1.95, about 3% lower versus a price of C$2.00 (fairly valued). Cautious scenario C$1.47, optimistic scenario C$2.44. The calculation is refreshed regularly with new filings.
What growth is priced into Xtra-Gold Resources Corp (XTG)?
For today's price to be fair in a discounted-cash-flow model, Xtra-Gold Resources Corp would have to grow free cash flow by +42.9 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). As of Nov 13, 2026.
What discount rate (WACC) does the fair value of XTG use?
Our models discount Xtra-Gold Resources Corp at 11.0 %: a base by market capitalisation (micro), damped by beta 0.19, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Xtra-Gold Resources Corp that is +42.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How fast is the sector of Xtra-Gold Resources Corp (XTG) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Xtra-Gold Resources Corp (+42.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Xtra-Gold Resources Corp (XTG)?
The free-cash-flow yield on the price is 0.94 %: that much free cash flow Xtra-Gold Resources Corp produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Xtra-Gold Resources Corp (XTG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xtra-Gold Resources Corp it is C$1.95 per share (as of Nov 13, 2026), against a price of C$2.00. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Xtra-Gold Resources Corp stock overvalued or undervalued in 2026?
As of Nov 13, 2026, XTG trades above its calculated fair value: price C$2.00, fair value C$1.95, a gap of about −3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of XTG?
No. The price is what the market pays today (C$2.00); the fair value is what the company's own numbers justify (C$1.95). For Xtra-Gold Resources Corp the two are C$0.0500 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xtra-Gold Resources Corp worth?
The market values Xtra-Gold Resources Corp at about C$97.2M (market capitalisation, as of Nov 13, 2026). Per share that is C$2.00; our models calculate a fair value of C$1.95 per share.
What do the bullish and bearish scenarios say about XTG?
Our models span a range for Xtra-Gold Resources Corp: cautious scenario C$1.47, base C$1.95, optimistic C$2.44 per share (as of Nov 13, 2026, price C$2.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XTG?
Xtra-Gold Resources Corp trades at a price-to-earnings ratio of 18.2 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$1.95 is built from several models across several years. Other multiples: P/B 4.2, EV/EBITDA 33.5.
How solid is the balance sheet of Xtra-Gold Resources Corp (XTG)?
Balance-sheet figures for Xtra-Gold Resources Corp (as of Nov 13, 2026): return on equity 23.5%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is XTG from its 52-week high?
Xtra-Gold Resources Corp trades at C$2.00, about 46% below its 52-week high of C$3.67 and at the low of C$2.00 (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of C$1.95 is for.
Which stocks are comparable to Xtra-Gold Resources Corp?
From the same area (Basic Materials) we also value Newmont Corporation, Zijin Mining Group, Agnico Eagle Mines Limited, Wheaton Precious Metals Corp, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Xtra-Gold Resources Corp stock attractive at the current price?
The data as of Nov 13, 2026: price C$2.00, calculated fair value C$1.95 (−3%), Quality Score 65/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of XTG calculated?
We run Xtra-Gold Resources Corp through 13 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of C$1.95 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.3% above its aggregate fair value. Xtra-Gold Resources Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Xtra-Gold Resources Corp (XTG)?
The closing price on Nov 12, 2026 was C$2.00. Our model-based fair value is C$1.95, about 3% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xtra-Gold Resources Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Xtra-Gold Resources Corp
How large is the market capitalisation of Xtra-Gold Resources Corp (XTG)?
The market capitalisation of Xtra-Gold Resources Corp is C$97.2M (≈ $68.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of Xtra-Gold Resources Corp (XTG)?
Earnings per share at Xtra-Gold Resources Corp are C$0.1100 (price ÷ EPS = P/E 18.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the return on equity of Xtra-Gold Resources Corp (XTG)?
The return on equity (ROE) of Xtra-Gold Resources Corp is 23.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Xtra-Gold Resources Corp (XTG)?
On an EBIT basis the return on assets of Xtra-Gold Resources Corp is −26.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How fast are earnings growing at Xtra-Gold Resources Corp (XTG)?
Earnings per share at Xtra-Gold Resources Corp are growing −13.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Xtra-Gold Resources Corp (XTG) hold?
Xtra-Gold Resources Corp holds more cash than debt, C$10.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Xtra-Gold Resources Corp in the live analysis
One click puts Xtra-Gold Resources Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 13, 2026