investorscraft@gmail.com

Intrinsic ValueBlackrock Silver Corp. (BRC.V)

Previous Close$1.46
Intrinsic Value
Upside potential
Previous Close
$1.46

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

Blackrock Silver Corp. operates as a mineral exploration company focused on discovering and developing high-grade silver and gold deposits, primarily within Nevada's prolific Walker Lane trend. The company's core revenue model is entirely predicated on creating shareholder value through the systematic exploration and resource definition of its mineral properties, with the ultimate goal of advancing projects to a stage attractive for acquisition by major mining companies or joint venture partnerships. Its flagship Tonopah West project represents a significant land position in a historically productive mining district, positioning the company as a pure-play explorer in the silver-gold space. Blackrock's strategy involves leveraging geological expertise to identify underexplored areas with high mineral potential, aiming to make new discoveries that can be rapidly advanced. The company operates in the highly competitive junior mining sector, where success depends on technical execution, access to capital, and the ability to demonstrate economic potential. Its market position is that of an early-stage explorer, with value driven by drill results and resource growth rather than current production.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Blackrock Silver reported no revenue for the fiscal period. The company operates at a net loss of CAD 11.76 million, which is characteristic of junior mining firms in the development phase where substantial capital is allocated to exploration activities. The negative operating cash flow of CAD 10.21 million reflects the high costs associated with drilling programs, geological studies, and property maintenance without corresponding income streams. This financial profile is typical for companies focused solely on mineral exploration and resource definition.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with a diluted EPS of CAD -0.0507, as it has not yet advanced any projects to production. Capital expenditures were minimal at CAD 47,307, indicating that significant drilling campaigns may have been completed in prior periods or are planned for future phases. The substantial cash balance relative to modest capex suggests the company is positioned to fund targeted exploration work while managing its limited capital resources efficiently toward key project milestones.

Balance Sheet And Financial Health

Blackrock maintains a strong liquidity position with CAD 9.40 million in cash and equivalents, providing runway for continued exploration activities. Total debt is negligible at CAD 69,953, resulting in a virtually debt-free balance sheet that is typical for junior explorers. The company's financial health appears stable for its development stage, with sufficient cash reserves to fund ongoing operations without immediate need for dilutive financing, assuming controlled exploration expenditures.

Growth Trends And Dividend Policy

The company's growth trajectory is measured through resource expansion and project advancement rather than financial metrics. With no dividend payments, all capital is reinvested into exploration programs aimed at increasing the value of its mineral properties. Future growth depends entirely on successful exploration results, resource definition, and the ability to demonstrate economic potential at its Tonopah West and Silver Cloud projects, which could lead to partnership opportunities or corporate transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 292.94 million, the market valuation reflects investor expectations for future resource growth and project development potential rather than current financial performance. The high beta of 2.41 indicates significant volatility and sensitivity to precious metal prices and exploration results. This valuation suggests market anticipation of successful exploration outcomes that could substantially increase the project's net asset value.

Strategic Advantages And Outlook

Blackrock's strategic advantage lies in its focused land position in Nevada's Tier-1 mining jurisdiction and its technical team's expertise in high-grade epithermal systems. The outlook is contingent on exploration success at Tonopah West, where previous drilling has identified significant mineralization. Near-term catalysts include updated resource estimates and further drill results that could de-risk the project. The company's challenge remains advancing the project toward economic viability while managing capital requirements in a competitive funding environment.

Sources

Company DescriptionFinancial Metrics

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