investorscraft@gmail.com

Intrinsic ValueDenarius Metals Corp. (DSLV.V)

Previous Close$0.58
Intrinsic Value
Upside potential
Previous Close
$0.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2017 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Denarius Metals Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal projects in mining-friendly jurisdictions. The company's core revenue model is predicated on advancing its portfolio of exploration assets through systematic drilling and resource definition to create shareholder value, with the ultimate goal of discovering economically viable deposits that can be developed into producing mines or attract acquisition interest from major mining companies. Denarius maintains strategic positioning in established mining districts in Spain and Colombia, leveraging historical data and existing infrastructure to de-risk its exploration programs. The company's flagship Lomero project in Spain's Iberian Pyrite Belt and its Colombian assets in the Segovia-Remedios and Titiribi districts represent promising opportunities in regions with significant mining heritage. As a micro-cap explorer, Denarius competes in the highly speculative junior mining sector where success depends on technical execution, funding availability, and commodity price cycles.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Denarius generated no operating revenue during the period, reflecting its development-stage status. The company reported a net loss of CAD 9.4 million, consistent with the capital-intensive nature of mineral exploration where significant expenditures precede revenue generation. Operating cash flow was negative CAD 4.0 million, while capital expenditures of CAD 11.2 million demonstrate substantial investment in advancing its project portfolio through drilling and technical studies.

Earnings Power And Capital Efficiency

Denarius exhibits no current earnings power given its pre-production status, with diluted EPS of CAD -0.13 reflecting the exploratory phase of operations. The company's capital efficiency must be evaluated through exploration success metrics rather than traditional financial returns, with value creation dependent on resource definition and project advancement. Substantial capital investments are required before the company can transition to revenue-generating operations.

Balance Sheet And Financial Health

The company maintains a constrained financial position with CAD 1.1 million in cash against total debt of CAD 30.7 million, indicating limited liquidity for ongoing exploration activities. This debt-to-equity structure suggests reliance on future financing to fund operations and advance projects. The balance sheet reflects the high-risk profile typical of junior explorers, with financial health contingent on successful capital raises or strategic partnerships.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with progress dependent on technical results from the Lomero, Guia Antigua, and Zancudo projects. The company maintains no dividend policy, consistent with its development-stage status where all capital is reinvested into exploration activities. Future growth trajectories will be determined by exploration success, funding availability, and strategic decisions regarding project development or partnership opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 36.6 million, valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 0.675 suggests moderate volatility relative to the market, though junior mining stocks typically carry higher risk. Market pricing incorporates anticipation of positive drilling results and resource definition that could significantly revalue the company's project portfolio.

Strategic Advantages And Outlook

Denarius's strategic advantage lies in its portfolio of projects in proven mining districts with existing infrastructure, reducing technical risk. The outlook is heavily dependent on exploration results, commodity prices, and financing success. Near-term catalysts include drilling results from flagship projects, while long-term viability requires transitioning at least one project toward economic feasibility and production decisions in a challenging capital market environment for junior miners.

Sources

Company description and financial data providedTSXV filingsCorporate disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042

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