investorscraft@gmail.com

Intrinsic ValueDefiance Silver Corp. (DEF.V)

Previous Close$0.33
Intrinsic Value
Upside potential
Previous Close
$0.33

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

Defiance Silver Corp. operates as a mineral exploration company focused on discovering and developing precious metal deposits in Mexico. The company's core strategy involves acquiring, exploring, and evaluating mineral properties with significant silver, gold, and copper potential. Defiance maintains its competitive position through strategic land acquisition in proven mineral districts and systematic exploration programs designed to identify economically viable deposits. The company's flagship San Acacio Silver project represents its primary asset, situated in a historically productive mining region. As an exploration-stage entity, Defiance generates no operating revenue and relies entirely on equity financing to fund its technical programs. The company operates within the highly speculative junior mining sector, competing for investor capital against numerous other exploration companies. Defiance's market position depends on its ability to demonstrate geological potential through drill results and technical studies that may eventually lead to project advancement or strategic partnerships with larger mining companies.

Revenue Profitability And Efficiency

As an exploration-stage company, Defiance Silver reported no revenue for the fiscal period ending June 30, 2024, consistent with its pre-production status. The company recorded a net loss of CAD 2.35 million, reflecting the substantial costs associated with mineral exploration activities and corporate operations. Operating cash flow was negative CAD 1.46 million, demonstrating the cash-intensive nature of early-stage mineral exploration without corresponding revenue streams to offset expenditures.

Earnings Power And Capital Efficiency

Defiance's current earnings power is constrained by its exploration-phase status, with diluted earnings per share of CAD -0.0092. The company's capital allocation remains focused entirely on exploration expenditures rather than productive assets, with minimal capital expenditures of CAD 529 during the period. Investment efficiency is measured through exploration progress rather than traditional financial returns, with capital deployed toward advancing geological understanding of its properties.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with no total debt obligations, reducing financial risk during the volatile exploration phase. Cash and equivalents stood at CAD 265,834, providing limited runway for ongoing operations without additional financing. The balance sheet reflects the typical profile of a junior explorer, with minimal tangible assets beyond mineral property interests and working capital sufficient only for near-term activities.

Growth Trends And Dividend Policy

Defiance exhibits no revenue growth trajectory given its pre-revenue status, with growth measured through exploration milestones rather than financial metrics. The company maintains no dividend policy, consistent with exploration-stage companies that reinvest all available capital into property advancement. Future growth depends entirely on successful exploration outcomes that could lead to project development or strategic transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 104 million, valuation reflects investor expectations for exploration success rather than current financial performance. The high beta of 2.147 indicates significant volatility and sensitivity to precious metal prices and exploration news. Market pricing incorporates substantial risk premium for the speculative nature of mineral exploration and the binary outcomes typical of junior mining investments.

Strategic Advantages And Outlook

Defiance's strategic position hinges on its focused land package in proven mineral districts and technical expertise in silver exploration. The outlook remains contingent on exploration results from the San Acacio project and the company's ability to secure additional funding to advance its properties. Success depends on demonstrating economic mineralization that could attract development partners or acquisition interest from larger mining companies seeking resource growth.

Sources

Company financial statementsTSXV 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