investorscraft@gmail.com

Intrinsic Value of Fortuna Silver Mines Inc. (FSM)

Previous Close$6.91
Intrinsic Value
Upside potential
Previous Close
$6.91

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

Fortuna Silver Mines Inc. operates as a mid-tier precious metals mining company with a diversified portfolio of silver and gold assets across Latin America and West Africa. The company generates revenue primarily through the extraction, processing, and sale of silver and gold concentrates, with additional contributions from by-product metals. Its operations include the San Jose Mine in Mexico, the Lindero Mine in Argentina, and the Yaramoko Mine in Burkina Faso, positioning it as a geographically diversified player in the precious metals sector. Fortuna’s market position is bolstered by its focus on cost-efficient production and disciplined capital allocation, targeting mid-tier scale with lower geopolitical risk exposure compared to peers. The company competes in a cyclical industry where commodity prices heavily influence profitability, but its diversified asset base provides resilience against regional operational disruptions. Fortuna’s strategic emphasis on organic growth and exploration underscores its commitment to sustaining long-term production levels while maintaining competitive all-in sustaining costs.

Revenue Profitability And Efficiency

In FY 2024, Fortuna reported revenue of $1.06 billion, driven by stable production volumes and favorable commodity prices. Net income stood at $128.7 million, reflecting efficient cost management and operational execution. The company generated $365.7 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of $203.8 million were directed toward sustaining production and growth initiatives, indicating a balanced approach to reinvestment.

Earnings Power And Capital Efficiency

Fortuna’s diluted EPS of $0.41 highlights its earnings power amid fluctuating metal prices. The company’s ability to maintain positive net income and robust operating cash flow underscores its capital efficiency. With a disciplined approach to project development and exploration, Fortuna aims to optimize returns on invested capital while mitigating operational risks inherent in the mining sector.

Balance Sheet And Financial Health

Fortuna’s balance sheet remains solid, with $231.3 million in cash and equivalents against total debt of $194.0 million, reflecting a conservative leverage profile. The company’s liquidity position supports its operational and growth objectives, with ample flexibility to navigate commodity price volatility. Its financial health is further reinforced by manageable debt levels and consistent cash flow generation.

Growth Trends And Dividend Policy

Fortuna has prioritized organic growth through exploration and mine development, with no dividends distributed in FY 2024. The company’s focus on reinvesting cash flows into high-return projects aligns with its strategy to enhance long-term shareholder value. Production stability and cost control remain key drivers of its growth trajectory in a challenging market environment.

Valuation And Market Expectations

Fortuna’s valuation reflects its mid-tier status in the precious metals sector, with market expectations tied to commodity price trends and operational execution. The company’s diversified asset base and cost discipline position it favorably relative to peers, though its valuation remains sensitive to silver and gold price movements. Investor sentiment is likely influenced by its ability to sustain profitability amid macroeconomic uncertainties.

Strategic Advantages And Outlook

Fortuna’s strategic advantages include its diversified production base, disciplined cost management, and focus on low-risk jurisdictions. The outlook for FY 2025 hinges on stable metal prices and operational efficiency, with potential upside from exploration successes. The company’s balanced growth strategy and strong financial position provide a foundation for resilience in a volatile commodity market.

Sources

10-K filing, company investor presentations

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