investorscraft@gmail.com

Intrinsic ValueAbraSilver Resource Corp. (ABRA.TO)

Previous Close$11.91
Intrinsic Value
Upside potential
Previous Close
$11.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AbraSilver Resource Corp. is a precious metals exploration company focused on discovering and developing high-value copper, gold, and silver deposits in Argentina and Chile. The company operates primarily through its flagship Diablillos property in Salta, Argentina, and holds additional exploration rights in the Aguas Perdidas and La Coipita projects. As a junior mining firm, AbraSilver follows a resource-to-reserve development model, aiming to advance its projects through feasibility studies and potential partnerships with larger producers. The company competes in a capital-intensive sector where success hinges on geological potential, jurisdictional stability, and access to financing. Its strategic focus on Argentina positions it in a region with significant mineral endowment but also regulatory and macroeconomic risks. AbraSilver differentiates itself through targeted exploration in underdeveloped districts, leveraging local expertise and systematic drilling campaigns to build resource confidence. The company’s market position remains speculative, typical of pre-production explorers, with value tied to technical milestones and commodity price trends.

Revenue Profitability And Efficiency

As an exploration-stage company, AbraSilver reported no revenue in FY 2023, with a net loss of CAD 18.8 million, reflecting ongoing drilling and administrative costs. The diluted EPS of -CAD 0.17 underscores the pre-revenue nature of its operations. Operating cash flow was negative CAD 23.1 million, while capital expenditures totaled CAD 3.1 million, indicating sustained investment in exploration activities.

Earnings Power And Capital Efficiency

AbraSilver’s earnings power is currently constrained by its pre-production status, with financial performance driven by exploration progress rather than operational metrics. The company’s capital efficiency is typical of junior miners, prioritizing resource delineation over short-term returns. With no debt and CAD 13.7 million in cash, it maintains flexibility to fund near-term work programs but may require additional financing to advance projects.

Balance Sheet And Financial Health

The balance sheet remains debt-free, with cash reserves of CAD 13.7 million as of FY 2023-end. This positions the company to cover near-term exploration budgets, though further equity raises are likely as projects advance. The absence of leverage reduces financial risk but does not eliminate dilution concerns common in the exploration sector.

Growth Trends And Dividend Policy

Growth is contingent on resource expansion and project advancement, with no dividends paid given the company’s development stage. Shareholder returns are tied to exploration success and potential M&A activity. The 110.6 million shares outstanding reflect prior capital raises to fund exploration, with future dilution possible to finance feasibility studies or acquisitions.

Valuation And Market Expectations

The CAD 605.6 million market cap implies significant speculation on resource potential, as the company lacks near-term cash flows. A beta of 1.55 indicates higher volatility versus the broader market, consistent with precious metals explorers. Valuation hinges on drill results, metal prices, and jurisdictional risks in Argentina.

Strategic Advantages And Outlook

AbraSilver’s key advantages include its 100%-owned Diablillos project and optionality across multiple exploration targets. The outlook depends on technical progress, commodity prices, and Argentina’s mining policy. Successful resource growth could attract partnership interest, while prolonged exploration without discoveries may pressure funding. The company operates in a high-risk, high-reward segment of the mining sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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