investorscraft@gmail.com

Intrinsic ValueSailfish Royalty Corp. (FISH.V)

Previous Close$3.95
Intrinsic Value
Upside potential
Previous Close
$3.95

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

Sailfish Royalty Corp. operates as a specialized precious metals royalty and streaming company focused primarily on gold and silver assets across the Americas. The company's core revenue model involves acquiring and holding net smelter return (NSR) royalties on mining projects operated by third parties, providing exposure to metal production without bearing direct mining costs or operational risks. Its portfolio includes strategic royalties on producing and development-stage assets, such as the 3% NSR on the San Albino gold project in Nicaragua and royalties on projects in Nevada and Mexico. This positioning within the basic materials sector allows Sailfish to benefit from commodity price appreciation while maintaining a lean operational structure. The company differentiates itself by targeting royalties on assets with strong geological potential and responsible operators, aiming to build a diversified portfolio that generates long-term, metal-linked cash flows. Sailfish's market position is that of a junior royalty company, competing with larger peers by focusing on strategic acquisitions in mining-friendly jurisdictions and maintaining a disciplined approach to capital allocation.

Revenue Profitability And Efficiency

Sailfish generated CAD 2.84 million in revenue for the period, achieving net income of CAD 550,033 with diluted EPS of CAD 0.0146. The company reported negative operating cash flow of CAD 54,567, indicating that current royalty income does not fully cover corporate overhead expenses. With no capital expenditures reported, the business maintains an asset-light model, though the cash flow position suggests the portfolio is still in early stages of monetization relative to corporate costs.

Earnings Power And Capital Efficiency

The company demonstrates modest earnings power through its royalty portfolio, though the current scale suggests limited operating leverage. The absence of capital expenditures reflects the passive nature of the royalty model, where capital is deployed primarily for new royalty acquisitions rather than sustaining investments. The negative operating cash flow indicates that the existing royalty stream requires further development or additional acquisitions to achieve sustainable corporate-level profitability.

Balance Sheet And Financial Health

Sailfish maintains CAD 2.15 million in cash against total debt of CAD 4.0 million, presenting a leveraged balance sheet position. The debt level represents a significant obligation relative to the company's market capitalization and current cash generation. This financial structure suggests reliance on future royalty revenue growth or additional financing to meet obligations, presenting moderate financial risk given the early-stage nature of the royalty portfolio.

Growth Trends And Dividend Policy

The company has established a dividend policy, paying CAD 0.0699 per share annually, which represents a meaningful yield given the current share price. This distribution policy is notable for a company of this size and stage, potentially signaling management's confidence in the sustainability of royalty cash flows. Growth prospects depend on additional royalty acquisitions and the development of existing assets by operator partners.

Valuation And Market Expectations

With a market capitalization of approximately CAD 230.8 million, the market appears to be valuing Sailfish's royalty portfolio at a significant premium to current revenue generation. The negative beta of -0.424 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its niche positioning as a precious metals royalty company. This valuation implies expectations for substantial future cash flow growth from the royalty portfolio.

Strategic Advantages And Outlook

Sailfish's strategic advantage lies in its pure-play royalty model within the precious metals sector, providing leveraged exposure to commodity prices without operational risk. The outlook depends on successful development of underlying mining projects by operators and the company's ability to acquire additional cash-flowing royalties. Key challenges include managing debt obligations and achieving scale where royalty income sufficiently covers corporate overhead while funding future growth initiatives.

Sources

Company description and financial data provided

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