investorscraft@gmail.com

Intrinsic ValueYamana Gold Inc. (AUY.L)

Previous Close£475.00
Intrinsic Value
Upside potential
Previous Close
£475.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yamana Gold Inc. is a mid-tier precious metals producer specializing in gold and silver mining operations across the Americas, with key assets in Canada, Brazil, Chile, and Argentina. The company generates revenue primarily through the extraction, processing, and sale of gold and silver, leveraging a diversified portfolio of producing mines, development-stage projects, and exploration properties. Its operational footprint spans politically stable and resource-rich jurisdictions, mitigating geopolitical risks while capitalizing on high-grade ore deposits. Yamana competes in a cyclical and capital-intensive industry, where cost efficiency and reserve replacement are critical. The company maintains a disciplined approach to capital allocation, focusing on organic growth through mine expansions and exploration while selectively pursuing accretive acquisitions. Its market position is bolstered by a balanced production profile and a commitment to sustainable mining practices, though it faces competition from larger peers with greater scale and financial flexibility.

Revenue Profitability And Efficiency

In FY 2022, Yamana Gold reported revenue of £1.81 billion, reflecting its core mining operations. However, the company posted a net loss of £1.40 billion, driven by non-cash impairments and inflationary cost pressures. Operating cash flow stood at £528.1 million, demonstrating underlying cash generation capability, while capital expenditures of £504.8 million highlighted ongoing investments in sustaining and growth projects. The diluted EPS of -£1.45 underscores profitability challenges amid volatile metal prices.

Earnings Power And Capital Efficiency

Yamana's earnings power is tied to gold and silver prices, with operational performance moderated by cost inflation and ore grade variability. The company generated robust operating cash flow, but high capital intensity and exploration costs weigh on returns. Free cash flow before growth investments remains a key metric, as Yamana balances reinvestment with shareholder returns, evidenced by its £0.10 per share dividend.

Balance Sheet And Financial Health

Yamana maintained a solid liquidity position with £366.5 million in cash and equivalents, against total debt of £774.3 million, indicating manageable leverage. The balance sheet reflects a prudent capital structure, though the net loss impacted equity. The company's ability to service debt and fund operations relies on sustained metal prices and operational execution.

Growth Trends And Dividend Policy

Yamana's growth strategy centers on organic expansion and reserve replenishment, with limited near-term production growth. The dividend policy, offering a modest yield, signals commitment to returning capital but remains sensitive to earnings volatility. Long-term trends hinge on exploration success and project development, particularly in Brazil and Canada, where the company holds significant resources.

Valuation And Market Expectations

With a market cap of £4.57 billion and a beta of 1.29, Yamana is viewed as a higher-risk play on gold prices. The valuation reflects investor expectations for metal price recovery and operational improvements, though the FY 2022 loss tempers near-term optimism. The stock's performance is closely tied to macroeconomic factors influencing precious metals.

Strategic Advantages And Outlook

Yamana's strategic advantages include geographic diversification, a focus on high-margin assets, and a disciplined cost structure. The outlook depends on gold price trends, cost containment, and successful reserve replacement. While the company is well-positioned to benefit from favorable metal prices, execution risks and capital allocation decisions remain critical to long-term value creation.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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