investorscraft@gmail.com

Intrinsic ValueBunker Hill Mining Corp. (BNKR.V)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

Bunker Hill Mining Corp. operates as a mineral exploration and development company focused on revitalizing historic mining assets in North America. The company's primary strategy centers on the acquisition and redevelopment of the Bunker Hill mine in Idaho's prolific Silver Valley, a district with significant historical production of zinc, lead, and silver. This development-stage miner employs a resource-to-production model, advancing projects from exploration through to potential future mining operations. Its market position is defined by its focus on brownfield sites with existing infrastructure, which potentially reduces development timelines and capital requirements compared to greenfield projects. The company operates within the competitive precious and base metals sector, targeting polymetallic deposits that offer exposure to multiple commodity price cycles. Bunker Hill's specific niche involves leveraging historical data and modern exploration techniques to rebuild mining operations in well-established jurisdictions, positioning itself as a potential mid-tier producer in the North American mining landscape.

Revenue Profitability And Efficiency

As a pre-production mining company, Bunker Hill generated no revenue during the period, reflecting its development-stage status. The company reported a significant net loss of CAD 25.3 million, which is characteristic of mineral exploration companies advancing projects toward production. Operating cash flow was negative CAD 10.4 million, while capital expenditures of CAD 40.6 million indicate substantial investment in mine development and infrastructure. These financial metrics align with expectations for a company focused on asset development rather than current production.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power with diluted EPS of -CAD 0.102, consistent with its pre-revenue phase. Capital efficiency metrics reflect the substantial upfront investment required for mine development, with significant capital expenditures directed toward advancing the Bunker Hill mine toward production readiness. The negative operating cash flow and earnings reflect the company's current stage of investing in long-term asset development rather than generating immediate returns.

Balance Sheet And Financial Health

Bunker Hill maintains a cash position of CAD 3.8 million against substantial total debt of CAD 117.7 million, indicating a leveraged capital structure typical of development-stage mining companies. The balance sheet reflects the significant financing required to advance mining projects, with debt likely structured to fund capital-intensive development activities. The company's financial health is characterized by the challenges of funding development while managing debt obligations during the pre-production phase.

Growth Trends And Dividend Policy

The company's growth trajectory is focused entirely on advancing the Bunker Hill mine toward production, with current financials reflecting this development phase. No dividend payments were made, which is standard for pre-revenue mining companies that reinvest all available capital into project development. Future growth prospects depend on successful mine commissioning, production ramp-up, and ultimately generating revenue from mineral sales.

Valuation And Market Expectations

With a market capitalization of approximately CAD 194.7 million and a beta of 1.151, the market appears to be valuing the company based on the potential of its flagship asset rather than current financial performance. The valuation reflects investor expectations regarding the successful development and future production capabilities of the Bunker Hill mine, with the elevated beta indicating higher volatility relative to the broader market.

Strategic Advantages And Outlook

Bunker Hill's strategic advantage lies in its focus on revitalizing a historically productive mining asset with existing infrastructure, potentially accelerating development timelines. The outlook depends on successful project financing, technical execution, and favorable commodity prices for zinc, lead, and silver. Key challenges include managing development costs, navigating regulatory requirements, and ultimately achieving production milestones to transition to revenue generation.

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