investorscraft@gmail.com

Intrinsic ValueApollo Silver Corp. (APGO.V)

Previous Close$4.96
Intrinsic Value
Upside potential
Previous Close
$4.96

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

Apollo Silver Corp. operates as a mineral exploration company focused exclusively on silver properties in the United States. The company's core business model centers on acquiring, exploring, and developing silver assets with the objective of proving mineral resources and advancing projects toward eventual production. Apollo Silver's revenue generation remains prospective, dependent on successful exploration outcomes, potential joint ventures, or future mine development rather than current operations. The company maintains a specialized focus within the precious metals sector, targeting silver exploration in mining-friendly jurisdictions. Apollo Silver's strategic positioning leverages its portfolio of three key projects: the Waterloo and Langtry properties in California's Mojave Desert, and the Arizona Silver District project. These assets represent early to mid-stage exploration opportunities in historically productive regions. The company competes in the junior mining exploration space, where success hinges on technical execution, capital allocation, and the ability to advance projects up the value chain. Its market position is that of a pure-play silver explorer, offering investors leveraged exposure to silver price movements through asset development rather than production cash flows.

Revenue Profitability And Efficiency

As an exploration-stage company, Apollo Silver reported no revenue for the period, consistent with its pre-production status. The company recorded a net loss of CAD 3.0 million, reflecting the substantial costs associated with mineral exploration activities and corporate operations. Operating cash flow was negative CAD 2.9 million, primarily funding ongoing exploration programs and administrative expenses. Capital expenditures were minimal at CAD 9,100, indicating a focus on exploration rather than significant property development during this period.

Earnings Power And Capital Efficiency

Apollo Silver's current earnings power is constrained by its exploration phase, with diluted earnings per share of CAD -0.0835. The company's capital efficiency metrics are typical for junior explorers, with resources directed toward advancing mineral properties rather than generating immediate returns. The negative operating cash flow demonstrates the capital-intensive nature of mineral exploration, where significant investment precedes potential revenue generation. The company's ability to efficiently deploy capital toward resource definition will be critical for future value creation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CAD 13.7 million in cash and equivalents, providing substantial runway for continued exploration activities. Total debt is minimal at CAD 113,421, resulting in a nearly debt-free balance sheet. This conservative financial structure is characteristic of exploration companies, minimizing fixed obligations while maximizing flexibility. The cash position relative to annual cash burn provides several years of operational funding at current expenditure levels.

Growth Trends And Dividend Policy

Growth for Apollo Silver is measured through exploration milestones rather than financial metrics, with value accretion dependent on resource expansion and project advancement. The company does not pay dividends, consistent with its development-stage status where all capital is reinvested into exploration programs. Future growth trajectories will be determined by exploration success, metallurgical testing results, and the ability to advance projects toward economic studies. The company's growth strategy focuses on systematic exploration of its existing portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CAD 197 million, the market valuation reflects speculative expectations for exploration success rather than current financial performance. The high beta of 3.36 indicates significant volatility and sensitivity to silver price movements and exploration news. Valuation metrics based on earnings or revenue are not applicable, with the market price primarily discounting the potential value of mineral resources and development prospects.

Strategic Advantages And Outlook

Apollo Silver's strategic advantages include its focused silver portfolio in established mining jurisdictions and its experienced management team. The outlook remains contingent on exploration results, silver price trends, and financing availability. Near-term catalysts include drill results and resource updates from its California and Arizona projects. The company must successfully advance its assets through technical milestones to create shareholder value, with the ultimate goal of demonstrating economic viability.

Sources

Company disclosureTSXV 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