TSXV:CBR Cabral Gold Inc.

ISIN: CA1271061022
MaterialsGold — Pre-Production Developer
TSXV · Vancouver / Pará, Brazil · Gold heap-leach developer Analysis Status: Donatien Pick
C$1.04
+1.96%
6 Jul 2026 · Signal v6
Changes since last report (21 Jun 2026, C$0.92): Price +13% to C$1.04 while gold fell ~8%. Signal downgraded STRONG BUY → BUY (primary): the live gold downtrend (Step 2b) removes short/medium amplification and the run-up richens P/NAV on the funded starter into the Full band, which blocks STRONG-BUY amplification at every horizon — so Medium and Long are now both BUY (Short HOLD). Driver score 84 → 63 (trend overlay applied honestly per-horizon). Valuation 46 → 45; Quality 68 (unch). Economic study re-confirmed (PFS 29-Jul-2025). No hard gates triggered; Valuation-Ceiling and Dilution flagged as cautions. vs previous report dated 21 Jun 2026.
DISCLAIMER: This is a quantitative framework for educational purposes only. It is not financial advice. Always do your own research and consult a licensed financial advisor before making investment decisions.

Cabral Gold Inc.

Cabral Gold is a junior gold company building its first mine — a small, high-margin heap-leach 'starter' operation on the Cuiú Cuiú project in the Tapajós district of Pará State, Brazil. Its core business is turning near-surface oxide gold into cash flow at a low cost (all-in sustaining cost ~US$1,210/oz against a gold price above US$3,000/oz), then using that cash to unlock a much larger ~1.2-million-ounce district resource sitting beneath and around the starter pits. What sets it apart among developers is that the starter build is fully financed by a gold loan with no equity attached, the study economics are exceptional for its size (78% after-tax IRR on just US$37.7M of capital), and it is run by a geologist-CEO with multiple prior gold discoveries. Think of it as a soon-to-be producer (first gold pour guided for Q4 2026) with a self-funding growth platform behind it — not a grassroots explorer.

HorizonSignalComposite ScoreConfidenceKey Driver
Short-term (1–3 mo)HOLD5252%Gold in a live short-term downtrend; stock near range highs
Medium-term (6–12 mo)BUY6055%Funded, high-IRR starter into first pour — but gold's medium outlook is Neutral, so no STRONG-BUY amplification
Long-term (3–5 yr)BUY6458%Funded transition to producer + district growth + intact long-run gold bull — but the Full-band valuation caps amplification (no STRONG BUY)
Next update: 2026-07-20 — default +14d (commissioning Q3, first pour Q4 2026; no dated catalyst inside window)
Table of Contents
1Five-Pillar Scorecard2Hard Gates & Do-Not-Buy Status3Pillar Detail: Business Quality4Pillar Detail: Valuation Attractiveness5Pillar Detail: Underlying Drivers6Pillar Detail: Economic Alignment7Pillar Detail: Entry/Exit Timing8Economic Event Risk9Multi-Timeframe Technical Analysis10Price Chart (6-Month Daily)11Scenario Summary12Entry / Exit Rules13Position Sizing Context14Calibration Snapshot15Data Sources & Methodology
1

Five-Pillar Scorecard

Five independent scores — each 0–100 with its own confidence. The three fundamental pillars (Quality / Valuation / Timing) set the base BUY/HOLD/SELL via the Decision Matrix; the two context pillars (Underlying Drivers, Economic Alignment) then amplify a BUY to STRONG BUY or a SELL to STRONG SELL when both corroborate.

Business Quality

68
solid (developer)
conf 60%

Valuation Attractiveness

45
fair (leaning full)
conf 55%

Entry/Exit Timing

56
neutral
conf 55%

Underlying Drivers

63
tailwind (short capped)
conf 60%

Economic Alignment

64
Trend-Following
conf 60%
2

Hard Gates & Do-Not-Buy Status

Binary safety checks — any TRIGGERED gate is a hard cap regardless of the scores above; CAUTION gates are sizing notes.
Financial Distress
Starter build fully funded by a US$45.1M gold loan (10-month payback); cash ~C$32M. Pre-revenue negative FCF is expected for a developer — not distress.
Severe Driver Collapse
Gold ~US$3,300/oz vs starter AISC US$1,210/oz — a wide margin; nowhere near the economic-viability threshold.
⚠️
Valuation Ceiling
Stock +13% since the last report while gold fell ~8%; P/NAV on the funded starter is now full. Not a hard ceiling given the un-priced district resource, but the easy de-risking gain is partly captured.
⚠️
Dilution / Accounting
Equity-funded exploration ahead of cash flow: ~21M-share bought deal at C$0.95 (Apr 2026) + 40M+ warrants outstanding. Ongoing dilution is the main structural cost.
Binary / Regulatory
Brazil (Pará) permitting in hand for the build; commissioning is execution risk, not a binary regulatory event.
3

Pillar Detail: Business Quality

A deep dive into the Quality score: business economics, moat, ROIC and the industry benchmark.
Business Quality — Pillar Score
A funded, high-IRR developer with credible management and a real district resource — capped only by pre-production execution risk.
68
conf 60%

Lifecycle & sector: Pre-production gold developer (Materials / Mining). Traditional profitability metrics are meaningless pre-revenue; we score project economics, funding, resource and management.

Economic study — CONFIRMED PRESENT (mandatory check satisfied). Updated Pre-Feasibility Study (PFS) on the gold-in-oxide heap-leach starter, authored by Ausenco do Brasil, dated 29 July 2025 (updates the Oct-2024 PFS). Base case (US$2,500/oz gold): after-tax NPV5 US$73.9M · IRR 78% · payback 0.8yr · initial capex US$37.7M · AISC US$1,210/oz · 6.2-yr life · 113koz LOM (~18.5koz/yr). At recent spot (~US$3,300/oz) NPV5 rises toward ~US$130M+ and IRR >130% — highly geared to the gold price. Source: company PFS release 29 Jul 2025; filed NI 43-101.
Sub-signalReadingScore
Project economics (starter)78% after-tax IRR, US$37.7M capex, US$1,210 AISC — exceptional for the size82
Funding / balance sheetUS$45.1M gold loan (345kg gold, Precious Metals Yield Fund) fully funds Phase-1 capex with NO equity attached; cash ~C$32M. The loan is repaid in gold ounces (a partial short-gold liability)66
Resource base~666koz Indicated + ~526koz Inferred (~1.2Moz district, hard-rock + oxide); starter reserve 128.9koz is a small oxide subset72
Construction progress~70% complete (29 Apr 2026), on budget/schedule, zero LTI; dry-circuit commissioning Jun 2026, first pour guided Q4 202674
Management / skinCEO Dr Alan Carter — 5 prior gold discoveries (Peregrine → ~US$500M exit), ~C$2M own capital invested78
Industry benchmark — AISC margin. Spot ~US$3,300 − AISC US$1,210 = ~US$2,090/oz, ~63% of spot → benchmark score ~90 (well into the >40%-of-spot 'strong' band). The starter's margin of safety is its single best quality feature.
Pricing power50Price-taker on gold (no pricing power — scored neutral)
Cost advantage72Simple near-surface oxide heap-leach; bottom-half cost curve
Switching / network50N/A for a commodity producer — scored neutral
Intangibles / asset68District-scale land package, 50+ targets, permits in hand
Management78Discovery-proven team; Vale regulatory exec on board
Competitive Environment. A developer's 'competition' is (i) other junior gold names competing for the same investor capital and (ii) the gold price itself. Direct comparables in Brazil/Tapajós: Serabi Gold (SBI), Aura Minerals (ORA), and the G Mining Tocantinzinho build nearby.
Rival / threatTypeCabral's position
Serabi Gold, Aura MineralsProducing Brazil peers competing for capitalBehind on scale (pre-revenue) but ahead on starter IRR/low capex
Capital-markets competitionInvestor $ chasing gold juniorsGaining mindshare as it de-risks toward first pour; funded status is the differentiator
The gold priceCommodity betaCurrently a short-term headwind (see Drivers) — the live risk to the thesis
Net effect on moat: cost-advantage and asset sub-scores hold; there is no switching/network moat to erode. Overall competitive-threat level: moderate — the binding risk is the gold price and dilution, not a named rival.
4

Pillar Detail: Valuation Attractiveness

Sector-appropriate multiples, FCF yield, reverse-DCF implied growth, embedded optionality, and the analyst-consensus cross-check.
Valuation Attractiveness — Pillar Score
Fair, leaning full: the funded starter is largely priced in after a 13% run; the district resource is the un-priced upside.
45
conf 55%

Basis: P/NAV / asset-based (the warranted-multiple anchor is N/A — no clean earnings multiple resolves for a pre-revenue developer; confidence haircut applied).

LensReadingScore
P/NAV — funded starter onlyEV ~US$258M vs starter NPV5 US$74M (base) / ~US$130M (spot). On the starter alone this is rich (>1.5×)38
Sum-of-parts (starter + district)Add ~900koz hard-rock resource at ~US$50-80/oz + oxide/exploration optionality → NAV ~US$180-210M → P/NAV ~1.2-1.4×46
In-situ / resource~US$232M mkt cap ÷ ~1.19Moz = ~US$195/oz — full for a pre-producer, justified by near-production status + high starter margin48
Analyst targetThin — 1 analyst, Buy, C$1.60 (~+54% vs C$1.04)60
Embedded optionality / free upside. At C$1.04 the market pays roughly for the funded starter. You get for little/nothing: (1) the ~900koz hard-rock resource (a future, larger mining phase the starter cash flows are meant to fund); (2) 50+ untested targets + recent step-out hits (Jerimum Cima 107.6m @ 2.5 g/t); (3) gold-price upside above the US$2,500 base deck. This is a tilt, not a re-rating — the core starter is already ~fairly-to-fully priced.

Implied-growth read: at C$1.04 the market embeds successful commissioning + a modest producer re-rate; it does not yet pay for the district. A clean first pour + gold holding above US$3,000 is what converts the optionality to value.

5

Pillar Detail: Underlying Drivers

The dominant external force the stock is tethered to, scored 0–100. A context pillar: it does not change the base signal — it feeds amplification (tailwind ≥65 can lift BUY→STRONG BUY; headwind ≤35 can push SELL→STRONG SELL).
Primary Driver
Gold price (spot + trend)
63
Tailwind — short-term capped by a live downtrend

Primary driver: the gold price. Cabral is a geared bet on gold's direction, not just its level — so we read the tape, not only the narrative (Step 2b).

Commodity price-TREND overlay (mandatory). GLD close 382 (6 Jul) sits below a falling 50-day average (405) and ~13% off the spring peak — a live downtrend — though it is bouncing off the 24-Jun oversold low (RSI 28→45, MACD histogram just turned up). Gold −8% month-on-month. So the high level (great margin) coexists with a negative short-term trend.
HorizonGold readDriver
Short (0-4w)Below a falling 50-DMA; oversold bounce underway but trend still down~48 Neutral — no short amplification
Medium (1-6m)Macro has Gold medium Neutral; level supportive but not a clean tailwind~62 Neutral
Long (6-18m)De-dollarisation, central-bank buying, XLB long Outperform — structural bull intact~70 Tailwind

Amplification: the live downtrend removes short-term amplification and caps medium (gold-medium is Neutral, so the structural case is not unambiguous). Although the long-horizon driver is a Tailwind (≥65) with an XLB-long Tailwind economy, amplification is blocked at every horizon because valuation sits in the Full band (the STRONG-BUY rule requires an Attractive/Fair valuation) — so Long is a high-conviction BUY, not STRONG BUY, and would only step up on a valuation reset or a resumed gold uptrend. Thesis-invalidation floor: gold sustained below ~US$2,600/oz would compress the starter economics and break the medium case — the commodity bear is a live near-term risk, not a distant tail.

6

Pillar Detail: Economic Alignment

How the current economic climate sits relative to this stock, read from the latest Macro-Economic report. Classifies the macro pressure (Tailwind / Neutral / Headwind) — the second amplification input — and frames a long entry as Trend-Following or Contrarian with a 0–100 conviction.
Stance · Pressure
Trend-Following · Tailwind
64
conviction

Materials (XLB) reads short N / medium O / long SO and the long-run gold bull is intact — a medium/long tailwind. But gold's own short-term signal is Underperform on the live downtrend, so the pressure is Headwind short, Tailwind medium/long. The tailwind corroborates the BUY, but does NOT amplify to STRONG BUY at any horizon: valuation sits in the Full band (the STRONG-BUY rule requires Attractive/Fair), and gold-medium is Neutral — so Medium and Long are plain BUYs.

Source: sector-map (Materials/XLB + Gold asset class) · Macro report 2026-07-03

7

Pillar Detail: Entry/Exit Timing

The risk-reward framework, relative strength vs SPY and the sector ETF, the macro overlay, news-derived sentiment, and the catalyst cluster.
Entry/Exit Timing — Pillar Score
Rangebound near the top of a C$0.85-1.05 band since March; mild uptrend against a gold headwind.
56
conf 55%

Risk-reward: the stock has held a C$0.85-1.05 range since the March spike to C$1.09; at C$1.04 it sits near the upper edge, ~19% below the 52-wk high (C$1.29) and ~3.7× the 52-wk low (C$0.28). Entering at the top of the range into a gold pullback is a middling risk-reward — better entries have historically come on dips toward C$0.85-0.90.

SignalReadingScore
Trend structureHigher lows since Jan; range-bound, not breaking out58
Relative strength vs goldOutperforming — stock up while gold fell (build de-risking)68
Position in rangeNear range top; C$1.29 52-wk resistance overhead48
Sentiment / catalystSteady de-risking news (drilling, construction); no clustered event risk55

Sector macro-sensitivity is High (Materials) — a firm gold tape would flip timing up quickly; the current pullback keeps it neutral.

8

Economic Event Risk

High-impact macro releases in the next 14 days that could swing this stock, plus the last 7 days of surprises.

Upcoming events (next 30 days)

DateEventImpactForecastPreviousRelevant?Why
2026-07-29FOMC rate decisionHighHoldHold⚠️ YesGold (and gold developers) are rate-sensitive; a hawkish hold pressures gold
mid-JulUS CPIHigh⚠️ YesReal-rate path drives gold's short-term trend

Recent surprises (last 7 days)

DateEventActualForecastSurpriseImpact
2026-06 (mo)Gold spot−8.1% MoMNegativeShort-term headwind to the driver

No company-specific dated catalyst inside 14 days (commissioning is a process, not a fixed date). The relevant risk events are macro — CPI and the 29-Jul FOMC set gold's near-term trend, which is the live driver risk here.

9

Multi-Timeframe Technical Analysis

Trend, RSI and breakout status across monthly / weekly / daily / hourly / 15-minute, with a confluence verdict.
TimeframeTrendDirectionRSIMACDKey S/RBreakoutVol
MonthlyUptrendBullish~55+S: 0.70 R: 1.29None1.0x
WeeklyRange/UpNeutral~54flatS: 0.85 R: 1.09None0.9x
DailyRecoveringNeutral~55turning upS: 0.96 R: 1.05None0.8x
Confluence: Mostly Bullish (higher-TF) / Neutral near-term · MTF Score 58

The multi-year picture is a clean uptrend (0.28→1.04); the intermediate picture is a C$0.85-1.05 consolidation. A weekly close above C$1.09 on volume would signal the next leg; a gold-led slip toward C$0.90 is the buy-the-dip zone. (No intraday feed for this micro-cap — weekly/monthly structure only.)

10

Price Chart (6-Month Daily)

A 6-month daily close line with SMA50 and key support/resistance — the visual companion to the MTF table.

CBR.V weekly close (Yahoo), Jan–Jul 2026, with 10-wk average. Range-bound near the top; C$1.09 is the March swing high.

11

Scenario Summary

Bull / Base / Bear 12-month price paths with triggers and probability weights.

Bull C$1.95 (25%)

First pour on time (Q4 2026), gold resumes its uptrend above US$3,300, and exploration converts district ounces — the market re-rates Cabral toward a producer multiple. ~+88%.

Base C$1.40 (55%)

Commissioning through Q3, first pour Q4, gold rangebound US$3,000-3,300. A modest producer re-rate as execution de-risks. ~+35%.

Bear C$0.75 (20%)

Commissioning slips and/or gold falls toward US$2,700-2,800 (the live downtrend deepens), forcing dilutive funding. Back into the lower range. ~−28%. Trigger: gold sustained

Probability-weighted 12-month fair value ≈ C$1.41 — roughly +36% from C$1.04, skewed by the funded, high-IRR starter but tempered by the live gold downtrend and dilution.

12

Entry / Exit Rules

Three independent entry paths (Fundamental · Technical · Catalyst) and three exit triggers (Stop-Loss · Thesis · Profit-Target). Any one entry path is a valid entry — the more that agree, the larger the position the conviction ladder suggests. Exits are graded by severity, not count.

How to read this — the Conviction Ladder

The three entry groups are alternative paths to a buy, not a checklist. A group counts only when all its sub-conditions hold. How many groups are satisfied sets the suggested size — it does not gate whether you may enter: 1 group = Half-Size (a valid starter/scale-in), 2 = Full-Size, 3 = Over-Size (highest conviction); 0 = Wait (no path open yet). A strong overall signal can still read Wait here when the stock is well above its entry zones — that flags "good business, no entry edge right now," not a contradiction. Exits are graded by severity of what is live, not by a count: a hard stop is an Exit on its own.
Entry conviction: Half-Size1 of 3 groups met — one path open — starter / scale-in

Fundamental — MET

Below the base target with a positive-enough driver and no imminent event.
✅ Price C$1.04 < base target C$1.40
✅ No earnings/binary event within 7 days
✅ Underlying-Driver score ≥ 50 (63)

Technical — not MET

Range-bound near the top; preferred entry is a weekly breakout OR a dip to support.
⛔ Weekly close > C$1.09 on >1.5× volume
⛔ OR a tested bounce off C$0.90 with a higher low
✅ RSI 35-65 (~55)

Catalyst — not MET

First pour (Q4 2026) is outside the window.
· First gold pour / commercial production print

Forecast: Fundamental group already MET (price below the C$1.40 base target with a live driver ≥50). Technical group: a weekly breakout >C$1.09 is catalyst-dependent (commissioning news / firmer gold) — Moderate confidence within 1-2 months; the C$0.90 support-dip branch is Low-Moderate (needs a gold-led pullback). Catalyst group is gated to the Q4 first pour — Unlikely inside the next 6 weeks.

Exit action: Holdno exit trigger is live — hold the position

Stop-Loss — not LIVE

⛔ Two weekly closes below C$0.82 (below the range floor)

Thesis Invalidation — not LIVE

⛔ Gold sustained below ~US$2,600/oz (starter economics compress)
⛔ Material first-pour delay or cost blowout at commissioning
⛔ A dilutive emergency financing on poor terms

Profit-Target — not LIVE

⛔ Into C$1.40 (base) / C$1.95 (bull) with RSI > 70

Forecast: Stop (C$0.82) unlikely in 4-6 weeks barring a sharp gold break; price is ~27% above it. The live watch-item is gold's trend, not the stock's own structure.

Imagine you act at the current price of C$1.04 · as of 6 Jul 2026

What if you bought now?

You are risking ~28% (to the C$0.75 bear / C$0.82 stop) to gain ~35% base / ~88% bull.

What you're risking: buying at the top of a C$0.85-1.05 range into a live gold downtrend, ahead of an unproven first commissioning — the Technical group is not met, so you're paying up for a name whose near-term driver is a headwind. What you're gaining: immediate exposure to a funded, 78%-IRR starter about to pour first gold, plus the free district-resource optionality, at a base-case +35%. Read: acting now is a scale-in, not a back-up-the-truck — waiting for a C$0.90 gold-led dip or a clean first-pour print materially improves the entry.

What if you sold now?

Selling now protects ~28% of downside but gives up a +35% base case on a name about to transition to producer.

What you'd protect: the drawdown if gold keeps falling and commissioning slips. What you'd give up: the producer re-rate + district optionality. No exit rule is live (stop far below, no thesis break). Read: this is a hold/accumulate zone, not a sell — the only mechanical sell trigger would be a gold break under ~US$2,600 or a first-pour failure.

13

Position Sizing Context

Illustrative portfolio math (not advice) translating conviction into an allocation given risk-per-share and volatility.

Position sizing not computed — no risk budget on file for this name. The §12 Conviction Ladder reads Half-Size (1 of 3 entry paths met): a starter / scale-in stance is consistent with the funded-but-pre-production, gold-headwind setup. Beta ~1.8 — treat any position as ~1.8× its notional in risk terms. This is context, not advice.

14

Calibration Snapshot

Machine-readable snapshot of every score, level and signal, saved alongside the HTML so the next run can compute deltas.
{
  "ticker": "CBR.V",
  "date": "2026-07-06",
  "version": "v6",
  "company": "Cabral Gold Inc.",
  "currency": "CAD",
  "exchange": "TSXV",
  "exchange_ticker": "TSXV:CBR",
  "isin": "CA1271061022",
  "api_ticker": "CBR.V",
  "finder_ticker": "CBR",
  "finder_exchange": "TSXV",
  "analysis_status": "donatien-pick",
  "lifecycle_stage": "pre-production-developer",
  "sector": "Materials",
  "price_at_rating": 1.04,
  "signal_short": "HOLD",
  "signal_medium": "BUY",
  "signal_long": "BUY",
  "primary_signal": "BUY",
  "quality_score": 68,
  "valuation_score": 45,
  "timing_score": 56,
  "driver_score": 63,
  "driver_commodity_trend": "GLD 382 below falling 50-DMA (405), -8% MoM, bouncing off oversold; short downtrend, long structural bull intact",
  "economic_alignment_stance": "Trend-Following",
  "economic_alignment_conviction": 64,
  "economic_alignment_pressure": "Tailwind",
  "economic_alignment_source": "sector-map",
  "macro_report_date": "2026-07-03",
  "overall_confidence": 52,
  "val_band": "full",
  "warranted_multiple": null,
  "actual_multiple": null,
  "val_multiple_basis": "P/NAV (anchor N/A \u2014 pre-revenue)",
  "fair_value_est": 1.4,
  "stop_loss": 0.82,
  "target_price": 1.4,
  "scenario_base_target": 1.4,
  "scenario_bull_target": 1.95,
  "scenario_bear_target": 0.75,
  "entry_groups_met": 1,
  "entry_conviction": "Half-Size",
  "exit_groups_live": 0,
  "exit_action": "Hold",
  "hard_gate_state": "caution",
  "gates_triggered": [],
  "gates_caution": [
    "Valuation Ceiling",
    "Dilution/Accounting"
  ],
  "do_not_buy_triggers": [],
  "competitive_share_trajectory": "gaining",
  "competitive_threat_level": "moderate",
  "nonop_pct_of_net_income": null,
  "clean_pe": null,
  "clean_peg": null,
  "analyst_consensus_target": 1.6,
  "analyst_coverage_count": 1,
  "next_update_date": "2026-07-20",
  "next_update_basis": "default +14d (commissioning Q3, first pour Q4 2026; no dated catalyst inside window)",
  "prior_report": "calibration-CBR.V-20260621-1200.json",
  "prior_primary": "STRONG_BUY",
  "changes_note": "Primary STRONG_BUY\u2192BUY. Medium & Long both step to BUY: gold downtrend removes short/medium amplification and the 13% run richens P/NAV into the Full band, which blocks STRONG-BUY amplification at every horizon. Short HOLD. Economic study re-confirmed."
}

Primary signal steps down from STRONG BUY to BUY: the live gold downtrend removes short/medium amplification and the 13% run since the last report (0.92→1.04, while gold fell ~8%) richens P/NAV to the Full band on the starter — which blocks STRONG-BUY amplification at every horizon. Signals are HOLD (short) / BUY (medium) / BUY (long): the funded producer transition + intact structural gold bull keep long-term conviction high, but Full-band valuation holds it at BUY, not STRONG BUY. Economic study re-confirmed (PFS 29-Jul-2025).

15

Data Sources & Methodology

Audit trail of every data source: fully available (✓), fallback (⚠), or failed (✗), plus provenance-based confidence haircuts.
Data Source Status
get_yahoo_quote / get_yahoo_prices price, market cap, weekly series (Polygon has no coverage for this TSXV micro-cap)
get_technical_indicators (GLD) gold-trend overlay (Step 2b)
Company PFS + SEDAR+ (web) economic study confirmed — PFS 29-Jul-2025
get_company_profile / financial-ratios no FMP/Polygon fundamentals for CBR.V — fundamentals web-sourced, confidence haircut applied
get_price_target_consensus 1 analyst only (C$1.60) — thin coverage
Impact on scores: Timing/Valuation confidence reduced (no intraday feed, web-sourced fundamentals, single-analyst target). Quality/Driver well-sourced from the PFS + GLD tape.
DISCLAIMER: This is a quantitative framework for educational purposes only. It is not financial advice. Always do your own research and consult a licensed financial advisor before making investment decisions.