investorscraft@gmail.com

Intrinsic ValueAmerigo Resources Ltd. (ARG.TO)

Previous Close$5.56
Intrinsic Value
Upside potential
Previous Close
$5.56

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

Amerigo Resources Ltd. operates as a specialized copper and molybdenum producer, deriving its revenue primarily from processing tailings from Codelco's El Teniente mine in Chile. The company's unique business model focuses on cost-efficient extraction of residual minerals from existing mining waste, positioning it as a sustainable player in the copper industry. This approach allows Amerigo to benefit from lower capital expenditures compared to traditional mining operations while maintaining steady production volumes. The company serves global markets, with its concentrates sold to smelters and traders, leveraging Chile's status as the world's largest copper producer. Amerigo's niche focus on tailings reprocessing provides a competitive edge in operational efficiency and environmental sustainability, though it remains exposed to copper price volatility and reliance on a single feedstock source. The company operates in the cyclical basic materials sector, where its mid-tier size requires careful cost management to maintain profitability during commodity downturns.

Revenue Profitability And Efficiency

In its most recent fiscal year, Amerigo reported revenue of CAD 295 million with net income of CAD 19.2 million, reflecting the impact of copper price fluctuations on its operations. The company generated CAD 59.8 million in operating cash flow, demonstrating its ability to convert revenue into cash despite a capital-intensive industry. With relatively modest capital expenditures of CAD 9.3 million, Amerigo maintains a capital-light model compared to traditional miners.

Earnings Power And Capital Efficiency

Amerigo's diluted EPS of CAD 0.11 reflects its moderate earnings power in the current commodity price environment. The company's capital efficiency benefits from its tailings reprocessing model, which requires less investment than conventional mining. Operating cash flow coverage of capital expenditures appears healthy at approximately 6.4x, suggesting sufficient internal funding for maintenance and growth projects.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with CAD 35.9 million in cash against minimal debt of CAD 3.2 million, resulting in a net cash position. This strong liquidity profile provides flexibility to navigate copper price cycles. Amerigo's low leverage and substantial cash reserves position it well to withstand industry downturns or pursue strategic opportunities.

Growth Trends And Dividend Policy

Amerigo has demonstrated a commitment to shareholder returns with a dividend yield of approximately 5.3% based on its CAD 0.16 annual dividend per share. Growth prospects are tied to copper market dynamics and potential expansion of processing capacity. The company's performance remains highly correlated with copper prices, which drive both revenue fluctuations and dividend sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 300 million and a beta of 2.52, Amerigo trades as a higher-risk, commodity-exposed equity. The valuation reflects market expectations for continued copper demand growth, particularly from renewable energy and electrification trends, balanced against operational risks inherent in its single-site production model.

Strategic Advantages And Outlook

Amerigo's strategic advantage lies in its low-cost tailings reprocessing model and Chile's stable mining jurisdiction. The outlook remains cautiously positive, supported by long-term copper demand fundamentals, though near-term performance will depend on commodity prices. The company's ability to maintain its dividend while investing in operational efficiency will be key to sustaining investor confidence in this cyclical sector.

Sources

Company filings, 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