investorscraft@gmail.com

Intrinsic ValueAvino Silver & Gold Mines Ltd. (ASM.TO)

Previous Close$12.18
Intrinsic Value
Upside potential
Previous Close
$12.18

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

Avino Silver & Gold Mines Ltd. operates as a precious metals mining company focused on silver, gold, and copper exploration and production. The company’s core revenue model is derived from its mining operations in Mexico and Canada, with key assets including the Avino mine in Durango and properties in British Columbia and Yukon. Avino’s diversified portfolio of mineral claims and concessions positions it to capitalize on fluctuating commodity prices while mitigating geopolitical risks through jurisdictional diversification. The company operates in the competitive precious metals sector, where scale and operational efficiency are critical. While Avino is a smaller player compared to industry giants, its strategic focus on high-grade deposits and cost-effective mining techniques enhances its market positioning. The company’s exploration-driven growth strategy aims to expand resource bases and extend mine life, appealing to investors seeking exposure to silver and gold with moderate risk. Its presence in stable mining jurisdictions like Canada and established regions in Mexico provides a balance of growth potential and operational security.

Revenue Profitability And Efficiency

Avino reported revenue of CAD 66.2 million for the period, with net income of CAD 8.1 million, reflecting a net margin of approximately 12.2%. The company’s diluted EPS stood at CAD 0.0583, supported by disciplined cost management. Operating cash flow was robust at CAD 23.1 million, while capital expenditures were modest at CAD 4.5 million, indicating efficient reinvestment strategies.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding capital expenditures, suggesting sustainable self-funding capabilities. Avino’s ability to generate positive net income despite the capital-intensive nature of mining highlights its operational efficiency. The absence of significant debt (CAD 2.6 million) further underscores prudent financial management and low leverage.

Balance Sheet And Financial Health

Avino maintains a strong balance sheet, with CAD 27.3 million in cash and equivalents, providing liquidity for exploration and development. Total debt is minimal at CAD 2.6 million, resulting in a conservative debt-to-equity profile. The company’s financial health is further reinforced by its positive operating cash flow and manageable capital expenditure commitments.

Growth Trends And Dividend Policy

Avino’s growth is driven by exploration and resource expansion, with no current dividend policy, reflecting a reinvestment-focused strategy. The company’s market capitalization of CAD 608 million indicates investor confidence in its growth trajectory. Given its beta of 2.43, Avino’s stock is highly sensitive to commodity price fluctuations, appealing to speculative and growth-oriented investors.

Valuation And Market Expectations

The market values Avino at a premium relative to its revenue, reflecting expectations for future resource growth and commodity price appreciation. The high beta suggests volatility, aligning with the speculative nature of junior mining stocks. Investors likely price in potential upside from successful exploration and rising silver and gold prices.

Strategic Advantages And Outlook

Avino’s strategic advantages include its diversified asset base, low debt, and focus on high-grade deposits. The outlook remains tied to commodity prices, but operational efficiency and exploration success could drive long-term value. Risks include geopolitical factors in Mexico and volatility in precious metals markets, though the company’s conservative financial stance mitigates downside exposure.

Sources

Company filings, Toronto Stock Exchange disclosures

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