investorscraft@gmail.com

Intrinsic ValueAltaley Mining Corporation (ATLY.V)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Altaley Mining Corporation operates as a junior mining company focused on the acquisition, exploration, and development of mineral properties in Mexico. The company's core revenue model centers on bringing its primary assets, the Campo Morado polymetallic mine and the Tahuehueto gold-silver project, into production. Campo Morado is an existing operation producing zinc, copper, lead, gold, and silver concentrates, while Tahuehueto represents a significant development-stage asset targeting gold and silver production. Operating within the highly competitive and capital-intensive basic materials sector, Altaley's strategy involves advancing its Mexican portfolio to generate cash flow from operations, which can then fund further exploration and development. The company's market position is that of a small-cap explorer-developer, navigating the inherent risks of mineral extraction, including commodity price volatility and operational challenges in a foreign jurisdiction. Its success is contingent upon efficiently ramping up production, managing costs, and demonstrating the economic viability of its resource base to attract further investment and potentially advance towards mid-tier producer status.

Revenue Profitability And Efficiency

For FY 2021, Altaley reported revenue of CAD 69.7 million, primarily from its Campo Morado mine operations. The company achieved a significant net income of CAD 36.3 million, resulting in diluted earnings per share of CAD 1.04. Operating cash flow was positive at CAD 4.1 million, indicating the mine's ability to generate cash from its core activities. However, capital expenditures of CAD 17.9 million were substantially higher, reflecting significant investment, likely into the development of the Tahuehueto project, leading to a negative free cash flow position for the period.

Earnings Power And Capital Efficiency

The reported net income of CAD 36.3 million suggests strong earnings power for the fiscal year, though this figure for a mining company can be significantly influenced by non-cash items such as fair value adjustments on financial instruments or derivative gains. The disparity between net income and the modest operating cash flow of CAD 4.1 million highlights the impact of such accounting treatments. Capital efficiency is challenged by the high capex requirements, as the company is simultaneously funding ongoing operations and major development projects, which is typical for a growth-focused junior miner.

Balance Sheet And Financial Health

Altaley's balance sheet at the end of 2021 showed a cash position of CAD 3.0 million against total debt of CAD 50.1 million. This high debt load relative to its cash reserves and market capitalization indicates a leveraged financial structure. The company's financial health is heavily dependent on the successful and profitable ramp-up of its operations to service this debt and fund future capital needs without requiring excessive dilution or further borrowing.

Growth Trends And Dividend Policy

The company's growth strategy is clearly oriented towards advancing its asset portfolio, as evidenced by the substantial capital expenditures. With a market capitalization of approximately CAD 12.3 million, the company is in a development phase, and as such, it does not pay a dividend. All available capital is being reinvested into the business to fund exploration, development, and production growth, which is a standard practice for companies at this stage in the mining lifecycle.

Valuation And Market Expectations

Trading on the TSX Venture Exchange with a market cap of roughly CAD 12.3 million, the market valuation appears modest relative to the reported FY 2021 revenue and earnings. A beta of 1.96 indicates the stock is significantly more volatile than the broader market, reflecting the high-risk, high-reward profile typical of junior mining stocks. The valuation likely incorporates substantial risk premiums related to execution, commodity prices, and the company's leveraged balance sheet.

Strategic Advantages And Outlook

Altaley's strategic advantages lie in its asset base in a mining-friendly jurisdiction like Mexico and its transition from a pure explorer to a producer-developer. The key outlook factors are the successful commissioning and ramp-up of the Tahuehueto project and the sustained operational performance of Campo Morado. The primary challenges include managing its substantial debt burden, controlling costs amid inflation, and navigating the cyclical nature of metal prices. The company's future is contingent upon demonstrating consistent operational cash flow generation to support its growth ambitions.

Sources

Company Public FilingsTSX Venture Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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