investorscraft@gmail.com

Intrinsic ValueSilver Mountain Resources Inc. (AGMR.V)

Previous Close$4.09
Intrinsic Value
Upside potential
Previous Close
$4.09

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

Silver Mountain Resources Inc. operates as a precious metals exploration company focused on acquiring and developing silver-rich mineral properties in Peru. The company's primary strategic focus centers on its flagship Castrovirreyna project, located in a historically productive mining district known for high-grade silver mineralization. As a junior mining entity, Silver Mountain follows the typical exploration lifecycle model, where value creation is driven through systematic exploration, resource definition, and eventual project advancement toward production. The company's operational framework emphasizes geological assessment, drilling programs, and technical studies to establish economic viability. Within the competitive landscape of junior mining, Silver Mountain's positioning relies on its specific asset quality and jurisdictional focus in Peru, a mining-friendly country with established infrastructure. The company's revenue model remains pre-production, dependent on future mine development rather than current operations, placing it squarely in the high-risk, high-potential segment of the basic materials sector. Success hinges on demonstrating technical feasibility and resource growth to attract development capital or strategic partnerships.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Silver Mountain reported no revenue for the period, which is consistent with its development stage. The company recorded a net loss of CAD 2,111, reflecting ongoing exploration and administrative expenditures. Operating cash flow was significantly negative at CAD -3.0 million, indicating substantial cash consumption to fund exploration activities and corporate overhead, a typical profile for junior miners advancing projects.

Earnings Power And Capital Efficiency

The company currently lacks earnings power, with a diluted EPS of -CAD 0.0001, as its capital is allocated entirely toward exploration and project evaluation. Capital expenditures were minimal at CAD -49 thousand, suggesting the period may have involved more planning and evaluation rather than major field programs. The primary measure of capital efficiency at this stage is the advancement of geological understanding and resource potential at its key asset.

Balance Sheet And Financial Health

Silver Mountain maintains a debt-free balance sheet, with total debt reported as zero. The company held cash and equivalents of CAD 4.27 million, which provides liquidity to fund near-term exploration and corporate activities. The financial health is typical of a junior explorer, with a clean capital structure but a reliance on future equity financings to sustain operations until a revenue-generating event occurs.

Growth Trends And Dividend Policy

The company's growth trajectory is measured by progress in resource definition and project development at the Castrovirreyna property, rather than financial metrics. No dividend is paid, which is standard for exploration-stage companies that reinvest all available capital into project advancement. Future growth is contingent on successful exploration results, increased resource estimates, and strategic decisions regarding project development or partnership.

Valuation And Market Expectations

With a market capitalization of approximately CAD 67.3 million, the market valuation reflects investor expectations for the potential of the Castrovirreyna project rather than current financial performance. The beta of 1.356 indicates higher volatility than the market, which is characteristic of speculative exploration stocks whose values are sensitive to exploration results, commodity price movements, and broader risk sentiment.

Strategic Advantages And Outlook

The company's strategic position is defined by its focused asset base in a proven mining jurisdiction. The outlook is inherently tied to exploration success, permitting progress, and silver market conditions. Key advantages include a debt-free structure and project control, though the path forward requires successful capital allocation to de-risk the asset and demonstrate economic potential to attract further investment or strategic interest.

Sources

Company FilingsPublic 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