investorscraft@gmail.com

Intrinsic ValueGreat Panther Mining Limited (GPR.TO)

Previous Close$1.09
Intrinsic Value
Upside potential
Previous Close
$1.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Great Panther Mining Limited is a precious metals mining and exploration company focused on gold, silver, and base metals. The company operates three primary mines: the Tucano gold mine in Brazil, the Guanajuato mine complex and Topia mine in Mexico, and the Coricancha mine complex in Peru. Its revenue model is driven by the extraction and sale of precious metals, with operations spanning multiple jurisdictions, providing geographic diversification but also exposure to varying regulatory and operational risks. The company’s market position is that of a mid-tier producer in the competitive gold and silver mining sector, where scale and cost efficiency are critical. Great Panther’s exploration projects, including El Horcón and Santa Rosa in Mexico, indicate a focus on resource expansion, though execution risks remain. The company’s shift from silver to a broader precious metals focus in 2019 reflects strategic adaptation to market dynamics, but its smaller size relative to industry leaders limits its bargaining power and economies of scale.

Revenue Profitability And Efficiency

In FY 2021, Great Panther reported revenue of CAD 185.7 million, but net losses of CAD 42.2 million, reflecting operational challenges and cost pressures. The diluted EPS of -1.55 CAD underscores profitability struggles, while negative operating cash flow (-0.7 million CAD) and significant capital expenditures (-44.0 million CAD) highlight cash burn. These metrics suggest inefficiencies in converting revenue into sustainable earnings, likely due to high production costs and volatile commodity prices.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power, exacerbated by capital-intensive operations. With a capital expenditure of CAD 44.0 million against negative operating cash flow, Great Panther relies on external financing to sustain operations. The lack of positive free cash flow generation raises concerns about long-term capital efficiency, particularly given the cyclical nature of precious metals markets.

Balance Sheet And Financial Health

Great Panther’s balance sheet shows CAD 47.7 million in cash against CAD 57.1 million in total debt, indicating limited liquidity buffers. The net debt position, though modest, is concerning given the company’s cash flow challenges. With no dividend payouts, the focus remains on funding operations and exploration, but the financial health appears strained without consistent profitability or stronger cash reserves.

Growth Trends And Dividend Policy

Growth is tied to exploration success and operational improvements, but FY 2021 results show setbacks. The absence of dividends aligns with the company’s reinvestment priorities, though sustained losses may deter investor confidence. Precious metals price volatility adds uncertainty to future revenue growth, while execution risks in expanding reserves and optimizing mines remain key hurdles.

Valuation And Market Expectations

With a negative EPS and no market cap data available, valuation metrics are challenging to assess. The high beta (1.95) reflects significant volatility and sensitivity to gold price movements. Investors likely price in high risk due to operational instability and reliance on commodity cycles, limiting upside without clear profitability improvements.

Strategic Advantages And Outlook

Great Panther’s diversified asset base across Brazil, Mexico, and Peru provides geographic risk mitigation, but operational execution remains critical. The outlook hinges on cost containment, exploration success, and favorable metal prices. Without sustained operational turnaround, the company may face continued financial strain, though strategic resource expansion could offer long-term upside if managed effectively.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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