investorscraft@gmail.com

Intrinsic ValueFortuna Mining Corp. (0QYM.L)

Previous Close£13.53
Intrinsic Value
Upside potential
Previous Close
£13.53

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

Fortuna Silver Mines Inc. operates as a mid-tier precious metals mining company with a diversified portfolio of silver, gold, lead, and zinc assets across Latin America and West Africa. The company generates revenue primarily through the extraction and sale of these metals, leveraging its operational mines in Peru, Mexico, Burkina Faso, and Côte d'Ivoire. Its core assets include the Caylloma polymetallic mine, the San Jose silver-gold mine, and the newly commissioned Séguéla gold project, which bolster its production profile. Fortuna competes in the competitive precious metals sector, where scale, operational efficiency, and jurisdictional risk management are critical. The company’s strategic focus on high-grade, low-cost mines positions it favorably among intermediate producers, though it faces volatility from commodity price swings and geopolitical risks in emerging markets. Its growth strategy emphasizes organic expansion and disciplined capital allocation, aiming to balance production growth with shareholder returns.

Revenue Profitability And Efficiency

In its latest fiscal year, Fortuna reported revenue of CAD 1.06 billion, with net income of CAD 128.7 million, reflecting a net margin of approximately 12.1%. The company’s operating cash flow stood at CAD 365.7 million, underscoring its ability to generate liquidity from core operations. Capital expenditures of CAD 203.8 million were directed toward sustaining and growth projects, indicating a focus on long-term asset development.

Earnings Power And Capital Efficiency

Fortuna’s diluted EPS of CAD 0.41 demonstrates its earnings capability amid fluctuating metal prices. The company’s capital efficiency is evident in its ability to fund exploration and development internally, supported by robust operating cash flow. Its disciplined approach to project execution, such as the timely ramp-up of Séguéla, highlights its operational execution.

Balance Sheet And Financial Health

Fortuna maintains a conservative balance sheet with CAD 231.3 million in cash and equivalents against total debt of CAD 194.0 million, yielding a net cash position. This liquidity buffer provides flexibility for cyclical downturns or opportunistic investments. The low leverage ratio reflects prudent financial management, reducing exposure to interest rate volatility.

Growth Trends And Dividend Policy

The company has prioritized growth through brownfield expansions and new projects, such as Séguéla, rather than dividends, as evidenced by its zero dividend payout. Production growth from recent mine additions is expected to drive top-line expansion, though reinvestment needs may delay shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of CAD 2.48 billion and a beta of 1.49, Fortuna is priced as a higher-risk precious metals play, sensitive to gold and silver price movements. Investors likely anticipate upside from operational execution and commodity price tailwinds, though geopolitical risks in West Africa remain a concern.

Strategic Advantages And Outlook

Fortuna’s diversified asset base and focus on low-cost jurisdictions provide resilience against operational disruptions. The company’s near-term outlook hinges on Séguéla’s performance and metal price trends, while its long-term strategy emphasizes resource conversion and exploration to sustain production. Challenges include cost inflation and regulatory risks in emerging markets.

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