investorscraft@gmail.com

Intrinsic ValueBayhorse Silver Inc. (BHS.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Bayhorse Silver Inc. operates as a junior natural resource exploration and development company focused primarily on silver and polymetallic deposits. The company's core strategy involves acquiring, exploring, and advancing mineral properties with the objective of proving economic viability and ultimately achieving production or strategic partnership opportunities. Its flagship asset is the 100%-owned Bayhorse Silver Mine Property in Oregon, a historically productive mine that the company is working to reactivate, alongside the Brandywine project in British Columbia where it holds an option to acquire 80% interest. As a micro-cap entity trading on the TSX Venture Exchange, Bayhorse operates in the highly speculative and capital-intensive junior mining sector. Its market position is that of an early-stage developer, competing for investor capital against numerous peers by focusing on high-grade silver targets in mining-friendly jurisdictions. The company's revenue model is pre-production, relying entirely on equity financing to fund exploration and development activities until a property can be advanced to a stage that attracts larger partners or enables independent mining operations. Success is contingent on technical exploration results, commodity price movements, and the ability to secure continued funding in volatile market conditions.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Bayhorse Silver reported no revenue for the period. The company operates at a significant net loss of approximately $4.0 million CAD, reflecting the substantial costs associated with mineral property evaluation and corporate overhead without any offsetting production income. Operating cash flow was negative $1.25 million, indicating ongoing cash consumption to sustain exploration programs and administrative functions, which is typical for companies at this developmental stage.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with a diluted loss per share of $0.0141. Capital expenditures were minimal at approximately $22,600 CAD, suggesting limited active development work during the period, likely focused on evaluation and planning rather than significant infrastructure investment. The negative cash flow from operations highlights the company's current stage where capital is deployed for exploration with no immediate return, making efficiency measured by advancement of technical milestones rather than financial metrics.

Balance Sheet And Financial Health

Bayhorse maintains a constrained financial position with cash and equivalents of approximately $568,000 CAD against total debt of about $439,000 CAD. The modest cash balance relative to the annual cash burn rate indicates a need for near-term financing to continue operations. The balance sheet structure is characteristic of junior miners, with minimal tangible assets beyond mineral property interests and reliance on equity markets for funding exploration campaigns and working capital requirements.

Growth Trends And Dividend Policy

Growth is measured through exploration progress and resource definition rather than financial metrics. The company does not pay dividends, consistent with its pre-production status where all available capital is reinvested into property advancement. Future growth depends entirely on successful exploration results, securing additional financing, and advancing projects toward economic feasibility studies or production decisions, which represent significant technical and financial hurdles common to the junior mining sector.

Valuation And Market Expectations

With a market capitalization of approximately $14.3 million CAD, the valuation reflects speculative investor expectations regarding the potential of the company's mineral properties rather than current financial performance. The high beta of 1.964 indicates significant volatility and sensitivity to broader market movements and commodity price fluctuations, typical for micro-cap exploration stocks where valuation is heavily influenced by exploration news and metal price sentiment.

Strategic Advantages And Outlook

The company's strategic position hinges on its focus on silver in mining-friendly jurisdictions like Oregon and British Columbia. The primary challenge remains securing sufficient capital to advance exploration and demonstrate economic viability of its properties. The outlook is contingent on successful exploration outcomes, favorable silver market conditions, and the ability to navigate the high-risk funding environment characteristic of junior resource companies, with success measured by technical milestones rather than near-term financial returns.

Sources

Company disclosure filingsTSX Venture Exchange

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