investorscraft@gmail.com

Intrinsic ValueCalibre Mining Corp. (CXB.TO)

Previous Close$2.99
Intrinsic Value
Upside potential
Previous Close
$2.99

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

Calibre Mining Corp. operates as a gold-focused mining company with a diversified portfolio of assets in Nicaragua and the United States. The company generates revenue primarily through gold production from its El Limon and La Libertad mines in Nicaragua, supplemented by development-stage projects like Pavon and Borosi. Its U.S. assets, including the Pan Mine and Gold Rock project in Nevada, provide additional growth potential. Calibre’s vertically integrated approach—spanning exploration, development, and production—positions it as a mid-tier gold producer with a focus on low-cost, high-margin operations. The company’s strategic emphasis on jurisdictional safety in Nicaragua and Nevada mitigates geopolitical risks while leveraging established mining infrastructure. Calibre competes in the competitive gold sector by prioritizing operational efficiency and resource expansion, targeting incremental production growth through organic development and selective acquisitions. Its asset base, combined with a disciplined capital allocation strategy, supports resilience in fluctuating gold price environments.

Revenue Profitability And Efficiency

In its latest fiscal year, Calibre reported revenue of CAD 585.9 million, reflecting its core gold production operations. Net income stood at CAD 34.7 million, with diluted EPS of CAD 0.042, indicating modest profitability amid capital-intensive mining activities. Operating cash flow of CAD 181.1 million underscores operational efficiency, though significant capital expenditures (CAD -409.4 million) highlight ongoing investments in mine development and exploration.

Earnings Power And Capital Efficiency

Calibre’s earnings power is tempered by high capital intensity, as seen in its negative free cash flow due to aggressive growth investments. The company’s ability to sustain profitability hinges on gold price stability and operational execution. Its capital efficiency is challenged by exploration and development costs, though long-term asset potential could improve returns if gold prices remain favorable.

Balance Sheet And Financial Health

Calibre maintains a balanced financial position with CAD 131.1 million in cash and equivalents against total debt of CAD 378.4 million. The debt level is manageable relative to its market cap (CAD 2.74 billion), but liquidity depends on consistent cash flow generation. The absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Calibre’s growth is driven by organic project development, particularly in Nevada, and resource expansion in Nicaragua. The company does not pay dividends, prioritizing capital allocation toward exploration and production scalability. Future trends will depend on gold price dynamics and successful execution of its development pipeline.

Valuation And Market Expectations

With a market cap of CAD 2.74 billion and a beta of 1.28, Calibre is priced as a mid-tier gold producer with moderate volatility. Investors likely anticipate production growth from its U.S. assets and operational stability in Nicaragua, though valuation multiples reflect sector-wide risks, including commodity price fluctuations.

Strategic Advantages And Outlook

Calibre’s strategic advantages include a diversified asset base, jurisdictional safety, and a focus on cost efficiency. The outlook hinges on gold price trends and the company’s ability to deliver on its development projects. Near-term challenges include capital discipline, while long-term potential lies in resource conversion and production scalability.

Sources

Company filings, market 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