investorscraft@gmail.com

Intrinsic ValueFortuna Mining Corp. (FVI.TO)

Previous Close$13.32
Intrinsic Value
Upside potential
Previous Close
$13.32

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 diversified precious metals mining company with a focus on silver and gold production across Latin America and West Africa. The company's revenue is primarily derived from its five key assets: the Caylloma mine in Peru, the San Jose mine in Mexico, the Lindero project in Argentina, and the Yaramoko and Séguéla mines in Burkina Faso and Côte d'Ivoire, respectively. These operations position Fortuna as a mid-tier producer with a balanced portfolio of high-grade silver and gold assets, mitigating geopolitical and commodity-specific risks. The company's strategy emphasizes cost-efficient production, exploration upside, and disciplined capital allocation to sustain long-term growth. Fortuna competes in a competitive sector dominated by larger players but differentiates itself through operational efficiency and a focus on jurisdictions with favorable mining policies. Its diversified asset base provides resilience against regional disruptions, while its exploration pipeline supports future resource expansion.

Revenue Profitability And Efficiency

Fortuna Silver Mines reported revenue of CAD 1.06 billion for the period, with net income of CAD 128.7 million, reflecting a net margin of approximately 12.1%. The company generated CAD 365.7 million in operating cash flow, demonstrating strong cash conversion from its mining operations. Capital expenditures totaled CAD 203.8 million, indicating ongoing investment in sustaining and growth projects. The diluted EPS of CAD 0.41 underscores its earnings capability relative to its share count.

Earnings Power And Capital Efficiency

The company's earnings power is supported by stable production from its key mines, particularly the higher-margin gold assets. Operating cash flow coverage of capital expenditures suggests prudent reinvestment, while free cash flow generation provides flexibility for debt reduction or opportunistic growth. Fortuna's capital efficiency is evident in its ability to maintain profitability despite volatility in silver and gold prices, aided by cost containment measures.

Balance Sheet And Financial Health

Fortuna maintains a solid balance sheet with CAD 231.3 million in cash and equivalents against total debt of CAD 194.0 million, indicating a net cash position. This conservative leverage profile provides resilience against commodity price swings. The company's liquidity position is further supported by its operating cash flow, ensuring capacity to meet near-term obligations and fund growth initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

Fortuna's growth is driven by operational expansion, particularly at the Séguéla gold mine, which began production in 2023. The company does not currently pay a dividend, opting instead to reinvest cash flows into exploration and development to enhance long-term shareholder value. Production trends suggest steady output growth, supported by a pipeline of development projects and exploration targets across its portfolio.

Valuation And Market Expectations

With a market capitalization of CAD 2.46 billion, Fortuna trades at a P/E multiple of approximately 19.1x based on trailing earnings. The beta of 1.49 reflects higher volatility relative to the broader market, typical of mid-tier mining stocks. Market expectations appear balanced, pricing in both operational execution and exposure to silver and gold price movements, which remain key valuation drivers.

Strategic Advantages And Outlook

Fortuna's strategic advantages include geographic diversification, a focus on high-grade assets, and a disciplined approach to cost management. The outlook remains positive, supported by stable production profiles and exploration potential. Near-term risks include commodity price fluctuations and geopolitical factors in operating jurisdictions, but the company's strong balance sheet and operational track record position it well to navigate cyclical challenges.

Sources

Company filings, market data

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