EN DE

Antilles Gold Limited (AAU) Fair Value & Analysis

Basic Materials · AU · Market cap A$23.0M

AG Antilles Gold Limited AAU · AU
PriceA$0.0070
Fair ValueA$0.0053
Upside-24.3%
Quality46/100
Watch Antilles Gold Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Low debt · negative free cash flow
Ranks above peers (6/9)
Narrow moat 20/100
Evidence: Medium Range A$0.0053 – A$0.0053 Share as image

Fair value as of: Aug 13, 2026

From 7 valuation models · updated yesterday

Below-average quality, and screening another 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$0.0053). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.0900 A$0.0030 Fair Value A$0.0053 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range A$0.0030 – A$0.0900 · the A$0.0070 price screens above the A$0.0053 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Antilles Gold Limited (AAU) currently trades at A$0.0070, while our model-based Fair Value estimate is A$0.0053, implying the stock looks roughly 24.3% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Trailing-twelve-month revenue stands at A$188K. It earns a return on equity of 6.3%. The balance sheet holds a net cash position of A$3.9M. Fundamentals as of Aug 13, 2026

The share trades about 63% below its 52-week high and 75% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 1% fair-value upside, at -24%, AAU screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth-Adj P/E A$0.0100 A$0.0200 A$0.0200 68
P/E Multiple A$0.0100 A$0.0100 A$0.0100 63
P/B Multiple A$0.0100 A$0.0100 55
All 7 models by family
Earnings-Based
Graham-Dodd A$0.0200 A$0.0200 54
Lynch FV A$0.0100 A$0.0100 A$0.0200 50
PEG = 1.0 A$0.0100 A$0.0100 A$0.0200 46
Multiples
P/E Multiple A$0.0100 A$0.0100 A$0.0100 63
P/B Multiple A$0.0100 A$0.0100 55
Asset-Based
NCAV (Graham) A$0.0100 50
Growth Earnings
Growth-Adj P/E A$0.0100 A$0.0200 A$0.0200 68

Widest divergence: Growth Earnings (A$0.0200) versus Earnings-Based (A$0.0100). Highest evidence: Growth-Adj P/E (68).

Notify me when AAU reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$188K
Revenue growth (YoY) +2,233%
Net margin 586%
Return on equity 6.3%
Free cash flow −A$884K FY2025
Operating margin -142%
More key figures
EPS growth (YoY) -52.2%
Net cash A$3.9M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 50 · Market factors (momentum, volatility) 34

Profitability 35
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 23
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Antilles Gold Limited engages in the exploration, evaluation, and development of mineral properties in Cuba. The company explores for gold, silver, antimony, and copper deposits. It holds interests in the La Demajagua open pit mine located on the Isle of Youth, southwest Cuba; and Nueva Sabana open pit mine situated in central Cuba.

Full company description

Antilles Gold Limited engages in the exploration, evaluation, and development of mineral properties in Cuba. The company explores for gold, silver, antimony, and copper deposits. It holds interests in the La Demajagua open pit mine located on the Isle of Youth, southwest Cuba; and Nueva Sabana open pit mine situated in central Cuba. The company was formerly known as PanTerra Gold Limited and changed its name to Antilles Gold Limited in November 2020. The company was incorporated in 1984 and is based in Bowral, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2025 · reported fiscal years

Antilles Gold Limited reported revenue of A$188K in FY2025 versus A$5.5M in FY2020, a compound −49.0%/yr. Reported net income was A$1.1M in FY2025.

Growth Quality 17/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$188K
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+200.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−49.0%
Avg. growth/yr (37Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.0%
Revenue −49.0%/yr
FY20 A$5.5M
FY21 A$517
FY22 A$6.9K
FY23 A$22.6K
FY25 A$188K
Net income
FY21 −A$3.8M
FY22 −A$7.7M
FY23 −A$4.1M
FY24 −A$506K
FY25 A$1.1M

AAU screens 24% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Antilles Gold Limited Fair Value". https://www.fairvalue-calculator.com/stock/AAU

Peer Group

Gold · 248 stocks

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.

Quality Score 46 · Above median
Fair Value upside −24% · Above median
Return on equity (TTM) 6% · Above median
Return on assets -2% · Below median
Operating margin (TTM) -142% · Bottom 25%
Revenue growth 2233% · Top 25%

Valuation Multiples vs Gold median · lower = cheaper

P/B 0.81× · Cheaper than 75% of peers
P/S (TTM) 86.60× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 1 · sector 0
FUTURE 100 · sector 100
PAST 25 · sector 0
HEALTH 100 · sector 98
DIVIDEND 0 · sector 23

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $112.82 +1%
Zijin Mining Group 601899 ¥32.21 ¥39.42 +22%
Agnico Eagle Mines Limited AEM C$257.82 C$154.33 -40%
Barrick Mining Corporation B $41.23 $50.66 +23%
Wheaton Precious Metals Corp WPM C$187.84 C$52.47 -72%
Franco-Nevada Corporation FNV C$334.84 C$97.76 -71%
AngloGold Ashanti plc AU $97.92 $88.63 -9%
Gold Fields Limited GFI $40.73 $59.06 +45%
Zijin Gold International Company 2259 HK$135.60 HK$96.81 -29%
Kinross Gold Corporation KGC $27.48 $34.62 +26%

Compare Antilles Gold Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Antilles Gold Limited (AAU) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of A$0.0053 versus a price of A$0.0070, about −24% (overvalued).
What is the fair value of AAU?
Our model-based fair value for Antilles Gold Limited is A$0.0053 (as of Aug 13, 2026), built from audited fundamentals. The current price is A$0.0070.
What is the quality score of AAU?
Antilles Gold Limited has a Quality Score of 46/100. 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 revenue of Antilles Gold Limited (AAU)?
Antilles Gold Limited reported trailing-twelve-month revenue of about A$188K (latest available figure, as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Antilles Gold Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.