investorscraft@gmail.com

Intrinsic ValueGolden Minerals Company (0IYU.L)

Previous Close£0.26
Intrinsic Value
Upside potential
Previous Close
£0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Golden Minerals Company operates as a precious metals exploration and mining firm, primarily focused on gold, silver, zinc, and lead deposits. The company's core revenue model hinges on mineral extraction and processing, with key assets including the Rodeo gold mine and Velardeña and Chicago gold-silver properties in Mexico, as well as the El Quevar silver project in Argentina. Positioned in the competitive industrial materials sector, Golden Minerals differentiates itself through a diversified portfolio of exploration properties across Mexico, Argentina, and Nevada. The company's market position is that of a junior miner, leveraging high-potential but capital-intensive projects in geopolitically stable regions. Its operational focus on precious metals aligns with long-term demand trends, though its small-scale production and exploration-heavy model expose it to commodity price volatility and funding challenges. The firm's strategic emphasis on Mexico and Argentina provides access to mineral-rich jurisdictions but requires careful navigation of regulatory and operational risks.

Revenue Profitability And Efficiency

Golden Minerals reported no revenue for the period, reflecting its status as an exploration-focused entity without consistent production streams. The company posted a net loss of $7.6 million, with negative operating cash flow of $7.7 million, underscoring the capital-intensive nature of its business model. With no capital expenditures recorded, the firm appears to be in a holding pattern, prioritizing liquidity preservation over aggressive exploration or development activities.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.52 highlights its current lack of earnings power, typical of junior mining firms in the exploration phase. Negative operating cash flow and minimal revenue generation indicate low capital efficiency, though this is common for companies at this stage of development. The firm's ability to transition to positive cash flow hinges on successful mine development or strategic partnerships.

Balance Sheet And Financial Health

Golden Minerals maintains a modest balance sheet with $3.2 million in cash and equivalents against minimal debt of $18,000, suggesting a debt-free capital structure. However, the limited cash position relative to annual cash burn raises concerns about near-term liquidity. The company's financial health appears fragile, likely requiring additional financing to sustain operations and advance its projects.

Growth Trends And Dividend Policy

With no current production revenue and negative earnings, the company exhibits no immediate growth trajectory. The absence of a dividend policy aligns with its developmental stage and cash preservation priorities. Future growth potential depends entirely on successful exploration outcomes, mine development, or commodity price improvements that could make its assets economically viable.

Valuation And Market Expectations

The company's $2.4 million market capitalization reflects investor skepticism about near-term prospects, compounded by its negative beta of -0.58 which suggests counter-cyclical behavior relative to broader markets. The valuation appears to ascribe minimal premium to its exploration assets, indicating low market confidence in near-term value realization from its property portfolio.

Strategic Advantages And Outlook

Golden Minerals' primary strategic advantage lies in its portfolio of exploration properties in mining-friendly jurisdictions, particularly its 100%-owned Mexican assets. The outlook remains highly speculative, dependent on commodity price movements and the company's ability to secure funding for exploration and development. Success would require either significant precious metal price appreciation or strategic partnerships to advance its projects toward production.

Sources

Company description and financial data provided in input

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount