investorscraft@gmail.com

Intrinsic ValueDolly Varden Silver Corporation (0USB.L)

Previous Close£6.35
Intrinsic Value
Upside potential
Previous Close
£6.35

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

Dolly Varden Silver Corporation operates in the precious metals sector, focusing on silver, gold, and base metals exploration in Canada's resource-rich Golden Triangle. The company's core revenue model is centered on advancing its mineral properties, particularly the Kitsault Valley project, which includes the Dolly Varden and Homestake Ridge properties, spanning 163 square kilometers. With no current production, its value is tied to exploration success and future development potential. The company competes in a capital-intensive industry where success hinges on resource discovery, permitting, and commodity price trends. Its strategic land holdings in British Columbia position it in a high-potential mining jurisdiction, though it remains a junior explorer with inherent operational and funding risks. Market positioning is speculative, reliant on drilling results and partnerships to unlock asset value.

Revenue Profitability And Efficiency

Dolly Varden Silver reported no revenue in the period, reflecting its pre-production stage. Net income stood at -CAD 20.6 million, with diluted EPS of -CAD 0.0708, underscoring ongoing exploration costs. Operating cash flow was -CAD 21.1 million, while capital expenditures were minimal at -CAD 0.17 million, indicating restrained development activity. The absence of revenue highlights the company's dependence on financing to sustain operations.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negative due to exploration expenses and lack of production. Capital efficiency is constrained by the high-risk nature of mineral exploration, with expenditures focused on advancing its Kitsault Valley assets. The diluted EPS and negative cash flows reflect the challenges of funding exploration without operating income, typical of junior mining firms.

Balance Sheet And Financial Health

Dolly Varden maintains a debt-free balance sheet, with CAD 32.1 million in cash and equivalents providing liquidity for near-term exploration. The absence of leverage reduces financial risk, but reliance on equity financing or partnerships may dilute shareholders. The company’s financial health hinges on its ability to secure funding to advance projects without revenue generation.

Growth Trends And Dividend Policy

Growth is tied to exploration success and potential resource upgrades at its British Columbia properties. No dividends are paid, consistent with its development-stage status. Shareholder returns depend entirely on asset appreciation or future production. Market trends in silver and gold prices will significantly influence its ability to attract investment and advance projects.

Valuation And Market Expectations

With a market cap of CAD 310.1 million and negative earnings, valuation is driven by speculative interest in its mineral potential. The beta of 1.76 reflects high volatility, aligning with junior mining stocks. Investors price in exploration upside, but the lack of near-term cash flows introduces uncertainty.

Strategic Advantages And Outlook

Dolly Varden’s key advantage lies in its strategic land package in a proven mining district. However, the outlook remains speculative, contingent on exploration results, funding, and commodity prices. Success would require significant capital and technical milestones, with inherent risks typical of early-stage resource companies.

Sources

Company filings, London Stock Exchange 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