investorscraft@gmail.com

Intrinsic ValueAbraSilver Resource Corp. (ABRA.V)

Previous Close$3.14
Intrinsic Value
Upside potential
Previous Close
$3.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2007 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AbraSilver Resource Corp. operates as a precious metals exploration company focused on discovering and developing silver, gold, and copper deposits in Argentina, Chile, and Canada. The company's core revenue model is entirely dependent on successful exploration outcomes leading to future mine development or strategic partnerships, as it currently generates no operating revenue. Its primary asset is the 100%-owned Diablillos property in northwestern Argentina, covering 79 square kilometers, which represents its most advanced exploration project. The company also maintains interests in the Aguas Perdidas property in Chubut Province and holds an option agreement for the La Coipita project in San Juan province, Argentina, demonstrating a strategic focus on mineral-rich jurisdictions. AbraSilver positions itself within the junior mining sector as a pure-play exploration company targeting tier-one jurisdictions with significant mineralization potential. Its market position relies on technical expertise, strategic land packages, and the ability to advance projects through the exploration lifecycle to create shareholder value through discovery and resource definition.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, AbraSilver reported no revenue for FY2023, consistent with its development stage. The company recorded a net loss of CAD 18.8 million, reflecting significant investment in exploration activities and administrative costs necessary to advance its mineral properties. Operating cash flow was negative CAD 23.1 million, while capital expenditures totaled CAD 3.1 million, indicating substantial cash deployment toward property evaluation and drilling programs without current income generation.

Earnings Power And Capital Efficiency

AbraSilver's earnings power remains unrealized, with diluted EPS of CAD -0.17 for FY2023. The company's capital efficiency is measured by its ability to convert exploration spending into mineral resource growth and project advancement. With no debt and CAD 13.7 million in cash equivalents, the company maintains sufficient liquidity to fund near-term exploration programs while seeking additional financing through equity markets or strategic partnerships to advance its portfolio.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 13.7 million in cash and equivalents as of December 31, 2023. This conservative financial structure provides flexibility for exploration funding without interest obligations. The absence of long-term debt supports financial stability, though the company relies on periodic equity financing to sustain operations given negative cash flows from exploration activities.

Growth Trends And Dividend Policy

AbraSilver's growth trajectory is defined by exploration success and resource expansion rather than traditional financial metrics. The company does not pay dividends, reinvesting all available capital into property exploration and development. Future growth depends on technical achievements, including resource definition drilling results and project advancement toward economic feasibility studies, with the Diablillos property representing the primary near-term value driver.

Valuation And Market Expectations

With a market capitalization of approximately CAD 479 million, the market valuation reflects investor expectations for future resource discoveries and project development potential rather than current financial performance. The beta of 1.43 indicates higher volatility than the broader market, characteristic of exploration-stage mining companies whose valuations are sensitive to exploration results and commodity price fluctuations.

Strategic Advantages And Outlook

AbraSilver's strategic advantages include its focused portfolio in mining-friendly Argentine jurisdictions and technical expertise in precious metals exploration. The outlook depends on successful exploration outcomes, particularly at Diablillos, and the ability to secure funding for advanced development stages. The company faces typical junior mining risks including exploration uncertainty, funding requirements, and commodity price exposure, balanced against substantial upside potential from discovery success.

Sources

Company Financial StatementsTSXV Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2008200920102011201220132014201520162017201820192020202120222023202420252026202720282029203020312032

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