investorscraft@gmail.com

Intrinsic ValueDiscovery Silver Corp. (DSV.TO)

Previous Close$9.58
Intrinsic Value
Upside potential
Previous Close
$9.58

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

Discovery Silver Corp. is a mineral exploration company focused on the development of polymetallic deposits, with its flagship Cordero silver project in Chihuahua, Mexico, spanning 34,909 hectares. The company operates in the silver mining sector, a niche within the broader basic materials industry, leveraging Mexico's rich mineral resources. Its revenue model is centered on advancing exploration projects to feasibility and eventual production, targeting long-term value creation through resource delineation and strategic partnerships. As a junior mining company, Discovery Silver competes in a capital-intensive sector where success hinges on technical expertise, funding access, and jurisdictional stability. The Cordero project positions the company as a potential mid-tier silver producer, though it remains pre-revenue and reliant on equity financing to fund exploration. The silver market's cyclicality and exposure to commodity prices add volatility, but growing industrial demand for silver in green technologies could enhance long-term prospects.

Revenue Profitability And Efficiency

Discovery Silver is currently pre-revenue, reporting no income in FY 2024, with a net loss of CAD 20.9 million. The absence of operating revenue reflects its exploration-stage status, while negative operating cash flow (CAD -20.8 million) and capital expenditures (CAD -9.8 million) underscore ongoing investment in project development. Efficiency metrics are not yet applicable given the lack of commercial production.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD -0.0524 highlights its pre-production phase, with earnings power contingent on advancing Cordero toward feasibility. Capital efficiency remains speculative, as exploration-stage companies typically burn cash until resource delineation is complete. The CAD 29.3 million cash position provides near-term runway, but further dilution or debt may be required to fund future development.

Balance Sheet And Financial Health

Discovery Silver maintains a clean balance sheet with CAD 29.3 million in cash and minimal debt (CAD 1.5 million), reflecting a low-leverage profile typical of exploration firms. The equity-funded model reduces near-term solvency risks, though reliance on market conditions for future financing introduces liquidity uncertainty. The company’s financial health is stable for its stage, with sufficient liquidity to advance near-term exploration goals.

Growth Trends And Dividend Policy

Growth is tied to resource expansion at Cordero, with no dividends distributed, consistent with its development-stage status. Shareholder returns will depend on project milestones and eventual production. The silver market's structural deficits and industrial demand growth could amplify upside if the project advances, but execution risks remain high given permitting, funding, and commodity price dependencies.

Valuation And Market Expectations

The CAD 2.44 billion market cap implies significant optimism about Cordero's potential, despite no near-term revenue. The high beta (2.658) reflects sensitivity to silver prices and exploration outcomes. Valuation is driven by speculative long-term cash flows, with investors pricing in successful resource conversion and eventual mine development.

Strategic Advantages And Outlook

Discovery Silver’s key advantage lies in Cordero's scale and jurisdiction, with Mexico offering established mining infrastructure. The outlook hinges on technical progress and funding access, with potential catalysts including resource updates and partnership announcements. Macro trends favoring silver as a green metal could bolster sentiment, but operational execution remains critical to realizing value.

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