investorscraft@gmail.com

Intrinsic ValueAndean Precious Metals Corp. (APM.V)

Previous Close$1.29
Intrinsic Value
Upside potential
Previous Close
$1.29

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

Andean Precious Metals Corp. operates as a silver-focused mining company with primary operations centered on the San Bartolomé project in Bolivia. The company's core revenue model is derived from the extraction, processing, and sale of silver, positioning it within the competitive basic materials sector. Beyond its flagship producing asset, the company maintains a growth pipeline through exploration activities at its San Pablo and Rio Blanco gold projects, also located in Bolivia and Latin America. This dual focus on production and exploration creates a strategic balance between generating current cash flow and building long-term resource potential. As a subsidiary of PMB Partners LP, the firm benefits from established operational oversight while navigating the specific geopolitical and operational landscape of South American mining. Its market position is that of a junior to mid-tier producer, competing for investor attention in a sector dominated by larger, diversified miners. The company's concentrated asset base in a single jurisdiction presents both focused operational control and inherent geographical risk, shaping its unique investment profile within the precious metals space.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of CAD 125.3 million, demonstrating its active production status. Profitability was strong, with net income reaching CAD 38.5 million, translating to a diluted EPS of CAD 0.22. Operating cash flow was positive at CAD 4.2 million, though this was partially offset by capital expenditures of CAD 6.0 million, indicating ongoing investment in its mining operations. The disparity between net income and operating cash flow suggests non-cash items significantly influenced the bottom line.

Earnings Power And Capital Efficiency

The company exhibited substantial earnings power in FY 2023, as evidenced by its net income margin of approximately 31%. The generation of positive operating cash flow, while managing capital investment requirements, points to a functional capital cycle. The capital expenditure level, which exceeded operating cash flow, indicates a net use of cash for investing activities during the period, which is typical for mining companies in production or development phases.

Balance Sheet And Financial Health

Andean Precious Metals maintained a robust liquidity position with cash and equivalents of CAD 64.9 million against total debt of CAD 47.5 million. This results in a net cash position, providing significant financial flexibility. The balance sheet appears healthy, with ample liquidity to service debt obligations and fund near-term operational or exploration needs without immediate reliance on external financing.

Growth Trends And Dividend Policy

The company's growth strategy is twofold, relying on production from San Bartolomé and exploration-led resource expansion. The absence of a dividend, as indicated by a dividend per share of zero, is consistent with a growth-oriented junior mining company, preferring to reinvest cash flows back into the business to fund exploration and development activities rather than returning capital to shareholders at this stage.

Valuation And Market Expectations

With a market capitalization of approximately CAD 192.7 million, the market values the company at a premium to its book value, reflecting expectations for future earnings and resource growth. A beta of 1.221 indicates higher volatility than the broader market, which is characteristic of small-cap commodity producers whose fortunes are tied to precious metal prices and operational execution.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of a producing silver asset coupled with an exploration portfolio, offering a blend of near-term revenue and long-term optionality. The primary challenge and opportunity revolve around successfully advancing its exploration projects while efficiently managing the producing mine. The outlook is inherently linked to silver price volatility, operational performance in Bolivia, and the success of its exploration endeavors in converting potential resources into economic reserves.

Sources

Company Financial StatementsPublic 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