investorscraft@gmail.com

Intrinsic ValueGuanajuato Silver Company Ltd. (GSVR.V)

Previous Close$0.80
Intrinsic Value
Upside potential
Previous Close
$0.80

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

Guanajuato Silver Company Ltd. operates as a precious metals mining company focused on the reactivation and development of past-producing silver and gold assets in Mexico's historic Guanajuato mining region. The company's core revenue model centers on acquiring historically significant mining properties with existing infrastructure, then advancing them through exploration and development to production. Its flagship El Pinguico project represents a strategic asset with historical high-grade mineralization. Operating within the volatile precious metals sector, Guanajuato Silver targets near-term production growth through brownfield development rather than greenfield exploration, which typically carries higher risks and longer timelines. This approach positions the company as a junior producer seeking to capitalize on established mineralized systems while managing capital expenditure requirements. The company's market position is that of an emerging silver producer competing in a segment dominated by larger, established miners, with its operational focus concentrated in mining-friendly jurisdictions with proven geological potential. Guanajuato Silver's strategy emphasizes operational turnaround and production ramp-up to transition from development-stage to sustainable cash-flow generation, targeting the lucrative silver market which serves both industrial and investment demand segments globally.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Guanajuato Silver reported revenue of approximately CAD 108.8 million, reflecting its active mining operations. However, the company recorded a net loss of CAD 17.4 million, indicating ongoing challenges in achieving profitability despite revenue generation. The negative operating cash flow of CAD 9.7 million suggests operational inefficiencies or significant working capital requirements that exceed current cash generation capabilities from operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at -CAD 0.059, demonstrating continued earnings pressure. Capital expenditures of CAD 7.4 million indicate ongoing investment in mine development and operational improvements. The negative operating cash flow relative to capital investments highlights the company's current stage of development, where operational cash generation has not yet reached levels sufficient to fund both ongoing operations and necessary capital projects.

Balance Sheet And Financial Health

Guanajuato Silver maintains a cash position of CAD 4.1 million against total debt of CAD 22.4 million, creating a leveraged financial position that may require additional financing. The company's working capital position appears constrained, with negative operating cash flow potentially indicating liquidity challenges. The balance sheet reflects the typical characteristics of a developing mining company navigating the capital-intensive phase between project development and sustainable profitability.

Growth Trends And Dividend Policy

As a development-stage mining company focused on production ramp-up, Guanajuato Silver does not currently pay dividends, instead reinvesting available capital into operational growth and project development. The company's growth trajectory is tied to successful production increases and operational optimization at its Mexican assets. Market capitalization of approximately CAD 276 million reflects investor expectations regarding the company's ability to successfully transition to sustained profitability.

Valuation And Market Expectations

Trading on the TSX Venture Exchange with a beta of 1.41, the stock demonstrates higher volatility than the broader market, consistent with junior mining companies. The current valuation incorporates expectations for successful operational turnaround and production growth. Investors appear to be pricing in potential future cash flows rather than current financial performance, given the disparity between market capitalization and recent financial results.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on historically productive mining districts with existing infrastructure, potentially reducing development timelines and capital requirements. The outlook remains contingent on successful operational execution, particularly achieving sustained positive cash flow from mining operations. Key challenges include managing debt levels while funding necessary capital investments to optimize production efficiency and expand resource bases at its Mexican properties.

Sources

Company financial statementsTSX Venture Exchange filings

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