investorscraft@gmail.com

Intrinsic ValueExcellon Resources Inc. (EXN.TO)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Excellon Resources Inc. operates as a silver-focused mining and exploration company with diversified mineral interests in Mexico, Canada, and Germany. The company’s core revenue model hinges on the extraction and sale of silver, lead, zinc, and gold, primarily from its flagship Platosa property in Durango, Mexico, alongside other strategic assets like the Kilgore and Oakley Projects in Idaho. Excellon’s market position is defined by its high-grade silver production and exploration upside, though its operational scale remains modest compared to larger peers in the precious metals sector. The company’s focus on tier-one jurisdictions, such as Mexico and Idaho, mitigates geopolitical risks while offering potential for resource expansion. However, its limited revenue diversification and reliance on exploration success expose it to commodity price volatility and funding challenges. Excellon’s niche positioning appeals to investors seeking leveraged exposure to silver, but its smaller operational footprint requires careful monitoring of cost efficiency and capital allocation.

Revenue Profitability And Efficiency

Excellon reported no revenue for FY 2023, reflecting operational challenges or transitional phases in its mining activities. Despite this, the company posted a net income of CAD 6.53 million, likely driven by non-operating gains or accounting adjustments. Negative operating cash flow of CAD 747,000 underscores ongoing investment needs, while the absence of capital expenditures suggests deferred development or exploration spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.15 indicates modest earnings power relative to its share count, though this may not reflect recurring operational performance. With no revenue and negative operating cash flow, capital efficiency remains a concern, requiring closer scrutiny of future project economics and funding strategies to sustain exploration and development efforts.

Balance Sheet And Financial Health

Excellon’s balance sheet shows limited liquidity, with CAD 1.36 million in cash and equivalents against CAD 4.5 million in total debt. The absence of revenue amplifies refinancing risks, though the debt level appears manageable if exploration successes attract additional capital. The company’s financial health hinges on its ability to monetize assets or secure funding for development.

Growth Trends And Dividend Policy

Growth prospects rely heavily on exploration success and commodity price trends, with no dividends paid in FY 2023. The company’s focus on high-grade silver assets offers leverage to rising metal prices, but its lack of near-term production visibility tempers growth expectations. Shareholder returns are likely deferred until operational cash flows stabilize.

Valuation And Market Expectations

With a market cap of CAD 18.5 million and a beta of 1.53, Excellon is priced as a high-risk, high-reward exploration play. The market appears to discount its near-term revenue challenges, instead valuing its asset potential and silver price exposure. Investors should weigh its speculative appeal against execution risks.

Strategic Advantages And Outlook

Excellon’s strategic advantage lies in its high-grade silver assets and jurisdictional diversification, but its outlook is contingent on securing funding and advancing projects. Success in resource expansion or partnerships could re-rate the stock, though persistent operational hurdles may limit upside. The company remains a speculative bet on silver’s long-term fundamentals.

Sources

Company filings, Toronto Stock Exchange disclosures

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