investorscraft@gmail.com

Intrinsic ValueTorex Gold Resources Inc. (0VL5.L)

Previous Close£65.85
Intrinsic Value
Upside potential
Previous Close
£65.85

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

Torex Gold Resources Inc. is an intermediate gold producer with a strong operational focus in Mexico, primarily centered around the Morelos Gold Property. The company’s core revenue model is built on gold production, supplemented by silver, copper, and carbon deposits, leveraging its fully owned El Limón Guajes mining complex and the advanced-stage Media Luna development project. Operating in the competitive gold mining sector, Torex differentiates itself through its high-grade deposits and efficient processing infrastructure, positioning it as a cost-competitive producer. The company’s strategic location in Mexico provides access to favorable mining jurisdictions, while its diversified mineral base offers resilience against commodity price volatility. With a disciplined approach to exploration and development, Torex maintains a solid market position among mid-tier gold producers, balancing production growth with capital efficiency.

Revenue Profitability And Efficiency

In FY 2023, Torex Gold reported revenue of CAD 882.6 million, reflecting steady production output. Net income stood at CAD 204.4 million, with diluted EPS of CAD 2.37, indicating robust profitability. Operating cash flow was CAD 300.8 million, though capital expenditures of CAD 479.5 million highlight significant reinvestment into growth projects, particularly Media Luna. The company’s operational efficiency is supported by its integrated mining and processing infrastructure.

Earnings Power And Capital Efficiency

Torex demonstrates strong earnings power, driven by consistent gold production and cost management. The company’s capital efficiency is evident in its ability to fund development projects like Media Luna while maintaining profitability. With an operating cash flow covering a substantial portion of capex, Torex balances reinvestment with financial stability, though high capex underscores its growth-focused strategy.

Balance Sheet And Financial Health

Torex maintains a solid balance sheet, with CAD 172.8 million in cash and equivalents and modest total debt of CAD 32 million. The low debt level and healthy liquidity position provide flexibility for future investments. The company’s financial health is further supported by its ability to self-fund growth initiatives, reducing reliance on external financing.

Growth Trends And Dividend Policy

Torex prioritizes growth through the development of Media Luna, which is expected to enhance production and extend mine life. The company does not currently pay dividends, opting instead to reinvest cash flows into expansion projects. This aligns with its strategy of maximizing long-term value creation through disciplined capital allocation.

Valuation And Market Expectations

With a market cap of approximately CAD 3.81 billion and a beta of 0.895, Torex is viewed as a relatively stable player in the gold sector. Investors likely anticipate growth from Media Luna, which could drive future valuation upside. The company’s valuation reflects its intermediate producer status and growth potential.

Strategic Advantages And Outlook

Torex benefits from its high-grade assets, operational efficiency, and strategic focus on Mexico. The development of Media Luna positions the company for sustained production growth. While commodity price volatility remains a risk, Torex’s cost structure and disciplined approach provide resilience. The outlook is positive, with growth projects expected to enhance long-term profitability.

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