investorscraft@gmail.com

Intrinsic ValueAris Mining Corporation (ARIS.TO)

Previous Close$23.56
Intrinsic Value
Upside potential
Previous Close
$23.56

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

Aris Mining Corporation operates as a mid-tier gold and silver producer with a primary focus on Colombia, where it owns and operates the Segovia operations, including the El Silencio, Providencia, and Sandra K underground mines. The company also holds strategic interests in the Zancudo, Marmato, Juby, and Toroparu projects, positioning it across key mining districts in Colombia, Canada, and Guyana. Aris Mining leverages its operational expertise to extract high-grade precious metals, targeting cost-efficient production to maximize margins. The company’s diversified asset base mitigates geopolitical risks while providing growth optionality through exploration and development. As a mid-cap player in the precious metals sector, Aris Mining competes by optimizing existing operations and advancing its pipeline projects, aiming to enhance scale and profitability in a volatile commodity market. Its focus on Colombia, a jurisdiction with established mining infrastructure, provides a competitive edge in operational execution and cost management.

Revenue Profitability And Efficiency

In its latest fiscal year, Aris Mining reported revenue of CAD 510.6 million, with net income of CAD 24.6 million, reflecting a net margin of approximately 4.8%. The company generated CAD 141.2 million in operating cash flow, though capital expenditures of CAD 181.4 million indicate significant reinvestment into growth projects. The diluted EPS of CAD 0.14 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Aris Mining’s earnings are driven by gold production, with operational cash flow supporting reinvestment in exploration and development. The company’s capital expenditures exceed operating cash flow, signaling an aggressive growth strategy. While profitability metrics are subdued, the focus on high-grade assets and cost control could improve returns as projects mature and scale is achieved.

Balance Sheet And Financial Health

The company maintains a balanced financial position with CAD 252.5 million in cash and equivalents against total debt of CAD 520.6 million. This leverage ratio suggests moderate financial risk, supported by operational cash generation. Liquidity appears adequate, though debt servicing and project funding will require sustained cash flow or additional financing.

Growth Trends And Dividend Policy

Aris Mining prioritizes growth through project development and exploration, as evidenced by its negative free cash flow. The company does not currently pay dividends, redirecting capital toward expansion. Future growth hinges on successful execution at Marmato, Toroparu, and other assets, which could enhance production volumes and economies of scale.

Valuation And Market Expectations

With a market capitalization of CAD 1.56 billion, Aris Mining trades at a premium to its earnings, reflecting investor expectations for growth. The beta of 1.147 indicates higher volatility relative to the market, typical for mid-tier mining equities. Valuation will depend on commodity prices and the company’s ability to deliver on its development pipeline.

Strategic Advantages And Outlook

Aris Mining’s strategic advantages include its high-grade Colombian assets and diversified project pipeline. The outlook hinges on gold price stability and operational execution. Successful development of Toroparu and Marmato could significantly enhance production profiles, while cost management remains critical to margin expansion in a competitive 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