investorscraft@gmail.com

Intrinsic ValueArizona Gold & Silver Inc. (AZS.V)

Previous Close$0.95
Intrinsic Value
Upside potential
Previous Close
$0.95

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

Arizona Gold & Silver Inc. operates as a mineral exploration company focused on discovering and developing precious metal deposits, primarily within Arizona. The company's core business model revolves around acquiring, exploring, and advancing early-stage mineral properties, with the strategic objective of proving sufficient mineral resources to attract joint venture partners or potential acquisition by larger mining entities. Its portfolio includes key assets such as the Philadelphia, Silverton Gold, Ramsey Silver, and Sycamore Canyon properties. As a junior explorer in the basic materials sector, the company does not generate revenue from mining operations but instead relies on equity financing to fund its exploration activities. Its market position is that of a micro-cap, high-risk venture on the TSX Venture Exchange, targeting investors seeking leveraged exposure to potential precious metal discoveries. The company's success is entirely dependent on its technical team's ability to make economically significant discoveries and successfully navigate the complex permitting and development pathway.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Arizona Gold & Silver reported no revenue for the fiscal period. The company's operations resulted in a net loss of approximately CAD 3.31 million, reflecting the substantial costs associated with mineral exploration, property holding, and corporate administration. The negative operating cash flow of CAD 0.47 million and capital expenditures of CAD 1.04 million demonstrate the capital-intensive nature of its business model, where funds are primarily allocated to advancing its portfolio of exploration properties without any current cash generation.

Earnings Power And Capital Efficiency

The company currently exhibits no earnings power, with a diluted loss per share of CAD 0.0449. Capital efficiency is measured by the successful deployment of investor funds into exploration programs that increase the value of its mineral properties. The significant capital expenditures relative to its modest cash balance indicate an aggressive exploration strategy, though the ultimate efficiency of this spending will only be determined by future exploration results and the market's valuation of any discovered resources.

Balance Sheet And Financial Health

Arizona Gold & Silver maintains a simple balance sheet characterized by a minimal cash position of approximately CAD 54,000 and the absence of debt. This financial structure is typical for junior explorers, but the critically low cash balance highlights an immediate need for financing to continue operations and fund planned exploration. The company's financial health is entirely dependent on its ability to raise additional equity capital in the public markets to sustain its activities.

Growth Trends And Dividend Policy

Growth for the company is not measured by traditional financial metrics but by the technical progress and increased inferred value of its mineral properties. The trend of net losses is expected to continue until a property is advanced to a stage that enables monetization. The company has no dividend policy, which is standard for exploration-stage entities, as all available capital is reinvested into exploration efforts to drive future value creation for shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CAD 45.5 million, the valuation reflects investor speculation on the potential of the company's exploration portfolio rather than current financial performance. The beta of 1.45 indicates higher volatility than the market, which is typical for micro-cap resource stocks. The market's expectations are centered on successful exploration results that could lead to a significant re-rating of the company's asset value.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on a proven mining jurisdiction like Arizona, which can reduce political risk. The outlook is inherently speculative, contingent upon securing necessary financing, achieving positive drill results, and navigating commodity price fluctuations. Success depends on translating geological potential into a defined mineral resource that can attract development capital or a strategic partner, a high-risk pathway common to early-stage exploration.

Sources

S&P Capital IQCompany Public Filings

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