investorscraft@gmail.com

Intrinsic ValueAtico Mining Corporation (ATY.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Atico Mining Corporation operates as a junior mining company focused on copper and gold production and exploration within Latin America. The company's core revenue model is centered on operating its flagship El Roble mine in Colombia, generating cash flow from the sale of copper-gold concentrate. This operational base provides funding for ongoing exploration activities aimed at expanding resources and developing new projects. Atico's strategy involves leveraging its regional expertise to identify and advance undervalued mineral assets, positioning itself within the competitive junior mining sector where successful exploration and efficient operations are critical for value creation. The company navigates the inherent volatility of metal prices while maintaining a focus on cost control and resource growth to build long-term shareholder value. Its market position is that of a small-cap producer with exploration upside, competing for investor attention in a capital-intensive industry dominated by larger players.

Revenue Profitability And Efficiency

For the fiscal year, Atico generated revenue of CAD 68.5 million from its mining operations. However, the company reported a significant net loss of CAD 17.1 million, indicating profitability challenges despite revenue generation. A positive operating cash flow of CAD 16.7 million demonstrates the underlying cash-generating ability of the El Roble mine, which helps fund exploration and corporate activities. The disparity between cash flow and net income suggests non-cash charges impacted the bottom line.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at -CAD 0.14, reflecting the net loss for the period. Capital expenditures were relatively modest at CAD 1.1 million, suggesting a focus on maintaining existing operations rather than significant expansion. The positive operating cash flow relative to capital spending indicates the core mine can self-fund its sustaining capital needs, though exploration and development require additional financing.

Balance Sheet And Financial Health

Atico maintains a cash position of CAD 3.1 million against total debt of CAD 23.4 million, creating a leveraged financial structure common among junior miners. The debt level relative to market capitalization indicates significant financial leverage. The company's ability to service this debt depends on consistent operational cash flow generation from El Roble and successful access to capital markets for refinancing when required.

Growth Trends And Dividend Policy

As a development-stage mining company, Atico does not pay dividends, reinvesting all cash flow into operations and exploration. Growth prospects are tied to expanding resources at El Roble and advancing other projects in its portfolio. The company's future valuation will depend on successful exploration results, resource expansion, and potentially bringing new projects into production to diversify revenue streams beyond a single mine.

Valuation And Market Expectations

With a market capitalization of approximately CAD 47.5 million, the market values Atico at a significant discount to its annual revenue, reflecting the net losses and high financial leverage. The beta of 1.73 indicates higher volatility than the broader market, typical for junior mining stocks sensitive to metal price fluctuations and exploration outcomes. Investor expectations appear tempered given the current financial metrics.

Strategic Advantages And Outlook

Atico's primary strategic advantage lies in its operating asset in a mineral-rich region, providing a revenue base while pursuing exploration upside. The outlook depends on copper and gold price trends, operational stability at El Roble, and successful exploration to extend mine life or discover new deposits. The company must balance debt management with funding sufficient exploration to demonstrate growth potential to investors in a competitive sector.

Sources

Company filingsMarket 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