investorscraft@gmail.com

Intrinsic ValueAftermath Silver Ltd. (AAG.V)

Previous Close$0.95
Intrinsic Value
Upside potential
Previous Close
$0.95

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

Aftermath Silver Ltd. operates as a mineral exploration company focused on discovering and developing silver, gold, and copper deposits in South America's prolific mining regions. The company's core revenue model centers on advancing its portfolio of exploration properties through geological assessment, drilling programs, and resource definition, with the ultimate objective of proving economic viability for future mine development or strategic partnership opportunities. Its primary assets include the Cachinal and Challacollo silver properties in Chile's mineral-rich Antofagasta region and the Berenguela silver-copper-manganese project in Peru. Operating within the highly speculative junior mining sector, Aftermath Silver maintains a strategic position as an early-stage exploration specialist targeting precious and base metals. The company's market positioning relies on technical expertise in identifying undervalued mineral properties and executing systematic exploration campaigns to create shareholder value through resource growth. This high-risk business model is characteristic of exploration-stage companies that must navigate complex geological challenges, regulatory environments, and capital market cycles while demonstrating project potential to attract development funding or acquisition interest from major mining operators.

Revenue Profitability And Efficiency

As an exploration-stage company, Aftermath Silver generated no revenue during the fiscal year ending May 2024, which is typical for pre-production mineral developers. The company reported a net loss of CAD 7.12 million, reflecting substantial expenditures on exploration activities and corporate operations without offsetting income streams. Operating cash flow was significantly negative at CAD 11.31 million, indicating heavy investment in advancing its mineral properties through technical studies and drilling programs essential for resource definition.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized pending successful project advancement toward production. Current operations are entirely focused on exploration, resulting in negative diluted EPS of CAD -0.0339. Capital expenditures were minimal at CAD 15,683, suggesting that significant exploration work was conducted through contracted services rather than major equipment purchases. The capital efficiency metric is not applicable in the traditional sense, as the company is in a pre-revenue investment phase where capital is deployed toward creating future value through resource growth.

Balance Sheet And Financial Health

Aftermath Silver maintains a debt-free balance sheet with CAD 8.62 million in cash and equivalents as of fiscal year-end 2024. This cash position provides essential funding for ongoing exploration programs and corporate operations. The absence of debt obligations reduces financial risk, though the company's financial health remains contingent on its ability to secure additional funding through equity markets when required to advance its projects through more capital-intensive development stages.

Growth Trends And Dividend Policy

The company's growth trajectory is measured through exploration milestones rather than financial metrics, with value creation dependent on successful resource definition and project advancement. No dividend payments are made, consistent with exploration-stage companies that reinvest all available capital into property development. Future growth prospects hinge on demonstrating economic potential at its Chilean and Peruvian properties, which could lead to partnership opportunities or eventual production decisions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 313.6 million, the market valuation reflects significant speculation on the company's exploration potential rather than current financial performance. The high beta of 2.237 indicates substantial volatility and sensitivity to commodity price movements and exploration results. This valuation premium suggests market expectations for successful resource growth and future project development, though it carries inherent risk given the early-stage nature of the assets.

Strategic Advantages And Outlook

Aftermath Silver's strategic advantages include its focus on politically stable mining jurisdictions in Chile and Peru, technical expertise in precious metals exploration, and a portfolio of promising properties. The outlook remains highly speculative, dependent on successful exploration results, commodity price support, and the ability to secure development capital. Near-term catalysts include drill results and resource updates that could validate project economics and attract potential partners or acquirers in the mining sector.

Sources

Company financial statementsTSXV filings

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