investorscraft@gmail.com

Intrinsic ValueSilver One Resources Inc. (0THK.L)

Previous Close£0.71
Intrinsic Value
Upside potential
Previous Close
£0.71

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

Silver One Resources Inc. operates as a junior mining company focused on silver exploration and development in North America. The company's core strategy revolves around acquiring and advancing high-potential silver properties, with its flagship asset being the Candelaria silver project in Nevada. Silver One also holds interests in the Cherokee project and the Phoenix silver property, positioning it in a resource-rich jurisdiction known for historical silver production. The company's revenue model is currently pre-revenue, relying on capital markets to fund exploration until projects reach production. As a small-cap player in the silver sector, Silver One competes with other junior miners for investor attention and capital, differentiating itself through its Nevada-focused asset base and experienced management team. The company's market position remains speculative, typical of exploration-stage miners, with its valuation heavily tied to silver price movements and exploration success.

Revenue Profitability And Efficiency

As an exploration-stage company, Silver One currently generates no revenue and reported a net loss of CAD 2.83 million for the period. The negative earnings per share of CAD 0.011 reflects the company's pre-production status. Operating cash flow was negative CAD 1.47 million, while capital expenditures totaled CAD 2.82 million, demonstrating significant ongoing investment in exploration activities.

Earnings Power And Capital Efficiency

The company's current lack of earnings power is typical for exploration-stage miners, with all financial metrics reflecting its pre-revenue status. Capital efficiency cannot be meaningfully assessed until exploration results demonstrate economic viability of its projects. The negative operating cash flow and EPS indicate complete dependence on external financing for operations.

Balance Sheet And Financial Health

Silver One maintains a clean balance sheet with CAD 2.73 million in cash and no debt, providing some runway for continued exploration. The absence of leverage is typical for junior miners, though the modest cash position suggests potential future dilution risk if additional financing is required to advance projects. Total shareholders' equity reflects the accumulated deficit from ongoing exploration activities.

Growth Trends And Dividend Policy

As an exploration company, Silver One does not pay dividends and reinvests all available capital into project development. Growth prospects are entirely tied to exploration success and eventual project advancement toward production. The company's market capitalization of CAD 67.2 million reflects investor expectations about its asset potential rather than current financial performance.

Valuation And Market Expectations

The company's valuation appears speculative, with no revenue multiple to analyze. The market capitalization reflects investor sentiment about silver price prospects and the potential of Silver One's asset portfolio. The high beta of 2.05 indicates significant volatility and sensitivity to precious metal price movements and exploration news flow.

Strategic Advantages And Outlook

Silver One's strategic advantages include its focus on Nevada, a mining-friendly jurisdiction with established infrastructure. The outlook remains highly uncertain, dependent on exploration results, silver prices, and financing availability. Success would require demonstrating economic viability at its projects and securing development capital, while failure could result in continued dilution or project stagnation.

Sources

Company description and financial data from provided profile

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