investorscraft@gmail.com

Intrinsic ValueSilver Elephant Mining Corp. (ELEF.TO)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Silver Elephant Mining Corp. operates as a mineral exploration company focused on acquiring and developing resource projects in Bolivia and other jurisdictions. The company’s core revenue model hinges on advancing its flagship Pulacayo silver-lead-zinc project, alongside other exploration assets targeting gold, nickel, vanadium, and coal. As a junior mining firm, it relies on capital markets and strategic partnerships to fund exploration, with the long-term goal of transitioning to production or monetizing assets through joint ventures or sales. The company competes in the highly speculative and capital-intensive mining exploration sector, where success depends on resource delineation, commodity prices, and permitting. Its market position is defined by its early-stage asset base, with Pulacayo representing its most advanced project, historically hosting high-grade silver mineralization. Silver Elephant’s strategy emphasizes diversification across metals and jurisdictions, though its near-term value driver remains tied to silver and base metal exploration in Bolivia, a region with mining potential but also geopolitical and operational risks.

Revenue Profitability And Efficiency

Silver Elephant generated no revenue in the reported period, reflecting its pre-production status. The company reported a net loss of CAD 6.54 million, with an EPS of -CAD 0.20, driven by exploration expenses and administrative costs. Operating cash flow was negative at CAD 260,081, while capital expenditures totaled CAD 1.83 million, underscoring its focus on resource development over near-term profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its exploration-stage operations, with no operating income. Capital efficiency metrics are not yet meaningful, as expenditures are directed toward long-term resource growth rather than immediate returns. Diluted EPS reflects the high cost of maintaining and advancing exploration projects without offsetting production income.

Balance Sheet And Financial Health

Silver Elephant holds CAD 2.21 million in cash against total debt of CAD 4.02 million, indicating a leveraged position typical of junior miners. The balance sheet reflects the company’s reliance on external financing to sustain operations, with liquidity dependent on equity raises or asset monetization. The absence of revenue amplifies refinancing risks if exploration progress stalls.

Growth Trends And Dividend Policy

Growth is tied to exploration success and commodity price trends, particularly for silver and base metals. The company does not pay dividends, reinvesting all available capital into project development. Shareholder returns are contingent on resource upgrades, partnerships, or eventual production, with no near-term cash flow visibility.

Valuation And Market Expectations

The market cap of CAD 10.02 million prices in speculative exploration potential, with a high beta (2.405) reflecting sensitivity to metal prices and mining sector sentiment. Investors appear to assign value primarily to Pulacayo’s resource upside, though the lack of revenue and negative earnings tempers traditional valuation metrics.

Strategic Advantages And Outlook

Silver Elephant’s key advantage lies in its diversified mineral portfolio and Pulacayo’s historical high-grade potential. However, the outlook is speculative, hinging on exploration results, funding access, and Bolivia’s regulatory climate. The company must balance aggressive resource growth with financial sustainability to attract long-term investors.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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