investorscraft@gmail.com

Intrinsic ValueDiscovery Silver Corp. (DSV.V)

Previous Close$1.33
Intrinsic Value
Upside potential
Previous Close
$1.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2012 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Discovery Silver Corp. operates as a mineral exploration company focused on discovering and developing polymetallic deposits, primarily within Mexico. The company's core strategy centers on advancing its flagship Cordero silver project, a substantial land package spanning approximately 35,000 hectares in Chihuahua. This project represents the primary driver of value creation, targeting a large-scale, low-cost silver deposit with significant zinc, lead, and gold by-product credits. Beyond Cordero, the company maintains a portfolio of earlier-stage exploration assets, including the Puerto Rico, La Kika, and Minerva projects, secured through option agreements. Discovery Silver's operational model is characteristic of junior mining explorers, relying on equity capital markets to fund systematic exploration, resource definition, and pre-feasibility studies. Its market position is defined by its focus on a tier-one jurisdiction in Mexico, aiming to delineate a world-class asset that could attract acquisition interest from major mining companies or advance toward independent production. The competitive landscape involves other junior silver explorers, with success contingent on technical execution, capital efficiency, and the ability to demonstrate robust project economics.

Revenue Profitability And Efficiency

As a pre-revenue mineral exploration company, Discovery Silver Corp. reported no revenue for the period. The company's financial performance reflects the high-cost, capital-intensive nature of the exploration phase, with a reported net loss of CAD 20.9 million. This loss is primarily attributable to expenditures on exploration and evaluation activities, corporate administration, and professional fees. The negative operating cash flow of CAD 20.8 million closely aligns with the net loss, indicating that operations are entirely consuming cash to advance its project pipeline without any internal cash generation.

Earnings Power And Capital Efficiency

The company currently possesses no earnings power, as its operations are focused solely on value creation through resource expansion and technical studies rather than production. Capital efficiency is measured by the progression of the Cordero project through development stages. Capital expenditures of CAD 9.8 million were directed towards advancing this flagship asset. The substantial cash balance provides the necessary runway to fund ongoing work programs, with the primary financial metric being the burn rate relative to resource growth and de-risking milestones achieved.

Balance Sheet And Financial Health

Discovery Silver maintains a strong, debt-light balance sheet typical of a development-stage company. It held a robust cash position of CAD 29.3 million at period-end, which provides liquidity for near-term exploration and development activities. Total debt is minimal at CAD 1.5 million, resulting in a negligible debt-to-equity ratio. The financial health is therefore primarily a function of its cash reserves relative to its quarterly cash burn, positioning it to operate without immediate need for financing under its current plan.

Growth Trends And Dividend Policy

Growth is measured by the advancement of the Cordero project through technical studies and resource expansion rather than financial metrics. The company is focused on de-risking the asset and enhancing its projected economics. Consistent with its pre-production status and need to conserve capital for project development, Discovery Silver does not pay a dividend. All available capital is reinvested into exploration and development efforts to increase the intrinsic value of its project portfolio.

Valuation And Market Expectations

Valuation is not based on earnings or cash flow but is derived from the perceived potential of the Cordero project's resource base, projected economics, and strategic location. Market expectations are tied to the successful execution of the development timeline, positive results from feasibility studies, and potential for the project to meet the investment thresholds of larger producers. The market cap reflects a premium to the cash balance, representing the ascribed value to the underlying mineral assets and exploration potential.

Strategic Advantages And Outlook

The company's key strategic advantages include its focus on the politically stable jurisdiction of Mexico and the scale and grade potential of the Cordero project. The outlook is contingent on continued technical success, prudent capital management, and the ability to navigate the capital markets to fund future development stages. The primary strategic goal is to advance Cordero to a construction decision, which would significantly de-risk the asset and create substantial value for shareholders through a partnership or corporate transaction.

Sources

Company Financial Statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2013201420152016201720182019202020212022202320242025202620272028202920302031203220332034203520362037

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