investorscraft@gmail.com

Intrinsic ValueSilver X Mining Corp. (AGX.V)

Previous Close$1.17
Intrinsic Value
Upside potential
Previous Close
$1.17

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 X Mining Corp. operates as a precious metals exploration and development company focused on silver-dominant projects in Peru. The company's core revenue model centers on advancing its flagship Nueva Recuperada project toward commercial production, targeting silver, lead, and zinc mineralization. Situated in the prolific Huancavelica region, this 20,472-hectare property represents the company's primary asset, complemented by the Coriorcco gold project in Ayacucho. Silver X positions itself within the junior mining sector as a development-stage company seeking to capitalize on Peru's established mining infrastructure and mineral-rich geology. The company's strategy involves systematic exploration, resource definition, and eventual transition to mining operations, targeting the global demand for silver driven by industrial applications and investment demand. As a TSXV-listed entity, Silver X competes for capital in a specialized segment of the basic materials sector, where successful project advancement typically leads to revaluation. The company's market position reflects the high-risk, high-reward profile characteristic of mineral exploration, with success contingent on technical execution and commodity price movements.

Revenue Profitability And Efficiency

Silver X generated CAD 21.9 million in revenue during the period while reporting a net loss of CAD 4.5 million. The negative earnings per share of CAD 0.0238 reflects the company's current stage as a development-focused operation with ongoing capital requirements. Positive operating cash flow of CAD 0.7 million indicates some operational cash generation, though significant capital expenditures of CAD 5.6 million highlight the substantial investments required for project development and exploration activities.

Earnings Power And Capital Efficiency

The company's current earnings power remains constrained by its pre-production status, with capital-intensive exploration activities outweighing revenue streams. The negative net income demonstrates the challenge of achieving profitability while funding substantial development programs. Capital efficiency metrics are typical for junior mining companies in the development phase, where significant upfront investment precedes potential long-term production returns. The balance between exploration spending and value creation will be critical for future earnings potential.

Balance Sheet And Financial Health

Silver X maintains a conservative debt profile with total debt of CAD 3.2 million against cash reserves of CAD 0.8 million. The modest cash position relative to development requirements suggests potential future financing needs to advance projects. The balance sheet structure reflects the company's stage as an exploration-focused entity, with financial health dependent on successful capital raising and prudent management of development timelines and expenditures.

Growth Trends And Dividend Policy

As a development-stage mining company, Silver X does not pay dividends, instead reinvesting all capital into project advancement. Growth trends are primarily measured through resource expansion, technical development milestones, and progression toward production. The company's growth trajectory depends on successful exploration results, feasibility studies, and ultimately the transition from explorer to producer, which typically involves multi-year development cycles in the mining sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 111 million, the market appears to be assigning value to Silver X's project portfolio and development potential rather than current financial performance. The beta of 0.809 suggests moderate correlation with broader market movements, though junior mining stocks often exhibit higher volatility based on project-specific news and commodity price fluctuations. Valuation reflects expectations for successful project advancement and future production capabilities.

Strategic Advantages And Outlook

Silver X's strategic advantages include its focus on silver-dominant assets in mining-friendly Peru and its consolidated land position in prospective regions. The outlook depends on successful resource definition, feasibility outcomes, and securing development financing. Key challenges include navigating commodity price volatility, executing technical programs efficiently, and meeting development milestones. The company's future will be determined by its ability to advance projects along the development pipeline toward economically viable production.

Sources

Company financial statementsTSXV filingsCorporate description

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