investorscraft@gmail.com

Intrinsic ValueAlexco Resource Corp. (AXU.TO)

Previous Close$0.65
Intrinsic Value
Upside potential
Previous Close
$0.65

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

Alexco Resource Corp. operates as a mineral exploration and development company focused on silver, lead, zinc, and gold deposits in Canada's Yukon Territory. The company's core revenue model is derived from its ownership interests in the historic Keno Hill Silver District, which includes multiple high-grade deposits such as Flame & Moth, Bermingham, and Lucky Queen. This project positions Alexco as a key player in the silver mining sector, leveraging its extensive portfolio of mining leases and claims. The company's strategic focus on silver and base metals aligns with global demand for precious and industrial metals, though its operations are subject to commodity price volatility and regulatory risks inherent in the mining industry. Alexco's market position is niche but significant, given its concentrated assets in a historically productive mining district. The company's ability to advance its projects toward production will be critical in determining its long-term competitiveness in the precious metals sector.

Revenue Profitability And Efficiency

In FY 2021, Alexco reported revenue of CAD 21.5 million, reflecting its early-stage operational status. The company posted a net loss of CAD 3.1 million, with diluted EPS of -CAD 0.0243, indicating ongoing investment phases. Operating cash flow was negative at CAD -9.1 million, while capital expenditures totaled CAD -51.7 million, underscoring significant development costs associated with advancing its mining projects.

Earnings Power And Capital Efficiency

Alexco's earnings power remains constrained by its pre-production phase, with negative net income and operating cash flow. The high capital expenditures relative to revenue highlight the capital-intensive nature of mineral exploration and development. The company's ability to transition to sustained production will be pivotal in improving capital efficiency and generating positive earnings.

Balance Sheet And Financial Health

As of December 2021, Alexco held CAD 9.9 million in cash and equivalents, with total debt of CAD 5.5 million, suggesting a manageable leverage position. However, the negative operating cash flow and substantial capital expenditures indicate reliance on external financing to fund ongoing project development and operational needs.

Growth Trends And Dividend Policy

Alexco is in a growth phase, focusing on advancing its Keno Hill Silver District projects. The company does not pay dividends, reinvesting all cash flows into exploration and development activities. Future growth will depend on successful project execution, commodity price trends, and access to additional funding.

Valuation And Market Expectations

With a market capitalization not specified and a beta of 1.475, Alexco exhibits higher volatility relative to the market, typical of junior mining companies. Investor expectations are likely tied to the company's ability to progress its projects toward production and capitalize on silver and base metal price movements.

Strategic Advantages And Outlook

Alexco's strategic advantage lies in its concentrated asset base in the Keno Hill Silver District, a historically prolific mining region. The outlook hinges on successful project development, commodity price stability, and operational execution. Near-term challenges include funding requirements and regulatory approvals, while long-term potential depends on achieving sustainable production and profitability.

Sources

Company filings, market data

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