investorscraft@gmail.com

Intrinsic ValueAlexco Resource Corp. (0UH1.L)

Previous Close£0.60
Intrinsic Value
Upside potential
Previous Close
£0.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alexco Resource Corp. operates as a mineral exploration and development company focused on silver, lead, zinc, and gold deposits in Yukon Territory, Canada. The company's core revenue model is derived from its ownership interests in the historic Keno Hill Silver District, which includes multiple high-grade deposits such as Flame & Moth, Bermingham, and Lucky Queen. This project positions Alexco as a key player in the silver mining sector, leveraging its extensive land holdings and operational expertise. The company's strategic focus on silver and base metals aligns with growing demand for precious and industrial metals, though its market position is constrained by the capital-intensive nature of mining and exploration risks. Alexco's niche in the Yukon region provides geographic diversification but also exposes it to regulatory and environmental challenges inherent in mining operations. Its ability to scale production and optimize costs will be critical in strengthening its competitive stance against larger diversified miners.

Revenue Profitability And Efficiency

In FY 2021, Alexco reported revenue of CAD 21.5 million, reflecting its early-stage production capabilities. However, the company posted a net loss of CAD 3.1 million, underscoring the high costs associated with exploration and development. Operating cash flow was negative at CAD 9.1 million, while capital expenditures reached CAD 51.7 million, highlighting significant investment in resource expansion and infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.0214 indicates weak earnings power, typical of a development-stage mining company. High capital expenditures relative to revenue suggest low near-term capital efficiency, though these investments may yield long-term returns if resource estimates are realized. The absence of total debt provides flexibility but also limits leverage-driven growth opportunities.

Balance Sheet And Financial Health

Alexco maintained a solid liquidity position with CAD 9.9 million in cash and equivalents at year-end 2021. The company carried no debt, reducing financial risk. However, negative operating cash flow and substantial capex commitments may necessitate additional financing to sustain operations and development projects.

Growth Trends And Dividend Policy

Alexco's growth is tied to the progression of its Keno Hill Silver District, with potential upside from higher metal prices. The company does not pay dividends, reinvesting all cash flows into exploration and development. Shareholder returns are likely contingent on successful project execution and eventual production scaling.

Valuation And Market Expectations

With a market capitalization not quantifiable at the time and a beta of 1.475, Alexco is viewed as a high-risk, high-reward investment. The market likely prices in exploration success and commodity price volatility, though the lack of profitability tempers near-term valuation optimism.

Strategic Advantages And Outlook

Alexco's key advantages include its strategic asset base in a mining-friendly jurisdiction and exposure to silver, a metal with diverse industrial and investment demand. The outlook hinges on operational execution, metal price trends, and the ability to secure funding for continued development. Regulatory approvals and environmental management will also be critical to long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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