investorscraft@gmail.com

Intrinsic ValueSantacruz Silver Mining Ltd. (0R20.L)

Previous Close£16.62
Intrinsic Value
Upside potential
Previous Close
£16.62

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

Santacruz Silver Mining Ltd. operates as a mid-tier silver and base metals producer focused on mineral exploration and development in Mexico. The company's core revenue model is driven by the extraction and sale of silver, zinc, lead, and copper, primarily from its Zimapan Mine, which spans 5,139 hectares in Hidalgo. Santacruz also holds exploration rights to the La Pechuga Property and Santa Gorgonia Prospect, positioning it for potential resource expansion. The company operates in a competitive and cyclical sector, where commodity prices and operational efficiency heavily influence profitability. Its market position is defined by its focus on high-grade silver deposits and strategic assets in mining-friendly jurisdictions. While not a dominant player, Santacruz benefits from Mexico's established mining infrastructure and favorable geology. The company's ability to manage costs and optimize production will be critical in maintaining competitiveness amid fluctuating metal prices and rising input costs.

Revenue Profitability And Efficiency

In FY 2023, Santacruz reported revenue of CAD 251.3 million, with net income of CAD 16.1 million, reflecting a diluted EPS of CAD 0.0458. Operating cash flow stood at CAD 29.8 million, while capital expenditures totaled CAD 21.7 million, indicating moderate reinvestment needs. The company's profitability metrics suggest operational leverage, though its performance remains sensitive to metal price volatility and cost management.

Earnings Power And Capital Efficiency

Santacruz's earnings power is tied to its ability to sustain production levels and control costs at the Zimapan Mine. The company generated positive operating cash flow, which supported its capital expenditures and debt obligations. However, its capital efficiency is constrained by the capital-intensive nature of mining operations and exploration activities, requiring disciplined allocation to maintain financial flexibility.

Balance Sheet And Financial Health

Santacruz's balance sheet shows CAD 4.9 million in cash and equivalents against total debt of CAD 17.8 million, indicating manageable leverage. The company's liquidity position appears adequate, though its ability to fund future growth or withstand commodity downturns will depend on sustained cash flow generation and prudent financial management.

Growth Trends And Dividend Policy

Santacruz has not paid dividends, reflecting its focus on reinvesting cash flows into exploration and mine development. Growth prospects hinge on expanding production at Zimapan and advancing its exploration properties. The company's performance will be influenced by silver and base metal demand trends, as well as its ability to execute on operational targets.

Valuation And Market Expectations

With a market capitalization of CAD 179.7 million and a beta of 2.072, Santacruz is viewed as a high-risk, high-reward investment tied to silver price movements. The market likely prices in expectations of volatile earnings, given the company's exposure to cyclical commodity markets and operational execution risks.

Strategic Advantages And Outlook

Santacruz's strategic advantages include its asset base in Mexico and focus on silver, a metal with growing industrial and investment demand. The outlook depends on metal price trends, cost containment, and successful exploration. While the company has demonstrated profitability, its long-term success will require disciplined capital allocation and operational resilience.

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