investorscraft@gmail.com

Intrinsic ValueMcEwen Mining Inc. (0JZT.L)

Previous Close£21.78
Intrinsic Value
Upside potential
Previous Close
£21.78

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

McEwen Mining Inc. operates as a mid-tier gold and silver producer with a diversified portfolio of mining assets across the Americas. The company focuses on exploration, development, and production of precious metals, primarily gold and silver, with additional exposure to copper through its Los Azules project in Argentina. Its core revenue model is driven by mining operations at key sites, including the Gold Bar mine in Nevada and the Black Fox mine in Canada, supplemented by strategic joint ventures like the San José mine. McEwen Mining competes in the competitive industrial materials sector, where scale and operational efficiency are critical. The company differentiates itself through a mix of producing and development-stage assets, though its market position is challenged by higher-cost operations and reliance on commodity price cycles. Its exploration pipeline, particularly the high-potential Los Azules copper project, offers long-term growth optionality but requires significant capital to advance.

Revenue Profitability And Efficiency

McEwen Mining reported $174.5 million in revenue for the latest fiscal period, reflecting its operational scale in precious metals. However, the company posted a net loss of $43.7 million, underscoring margin pressures from high operating costs and capital expenditures. Operating cash flow of $29.5 million suggests some cash generation, but negative free cash flow after $43.1 million in capex highlights ongoing reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.86 indicates weak earnings power, constrained by production challenges and cost inflation. Capital efficiency remains a concern, with significant expenditures directed toward sustaining and growth projects. The lack of profitability limits internal funding options, increasing reliance on external financing or asset monetization.

Balance Sheet And Financial Health

McEwen Mining’s balance sheet shows $13.7 million in cash against $42.7 million in total debt, reflecting a leveraged position with limited liquidity. The modest cash reserves may necessitate additional funding to support development projects like Los Azules, though the absence of dividends preserves cash for operational needs.

Growth Trends And Dividend Policy

Growth is tied to operational execution at existing mines and advancement of development-stage assets, particularly the Fenix and Los Azules projects. The company does not pay dividends, prioritizing capital allocation toward exploration and debt management. Production volatility and metal price sensitivity remain key risks to sustained growth.

Valuation And Market Expectations

With a market cap of approximately $379.5 million, the company trades at a premium to its revenue base, likely reflecting speculative interest in its copper exploration upside. The beta of 0.932 suggests moderate correlation with broader market movements, though commodity price exposure drives most volatility.

Strategic Advantages And Outlook

McEwen Mining’s strategic advantage lies in its geographically diversified asset base and long-term copper optionality. However, near-term challenges include improving operational efficiency and securing funding for growth projects. The outlook hinges on gold/silver price stability and successful execution at Los Azules, which could reposition the company as a multi-commodity producer.

Sources

Company filings, market data

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