investorscraft@gmail.com

Intrinsic ValueIMPACT Silver Corp. (IPT.V)

Previous Close$0.44
Intrinsic Value
Upside potential
Previous Close
$0.44

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

IMPACT Silver Corp. operates as a junior silver mining company focused on exploration, development, and mineral processing in Mexico's prolific mineral districts. The company's core revenue model centers on extracting and processing silver, lead, zinc, gold, and copper deposits from its mining operations. IMPACT primarily derives income from its interests in the Royal Mines of Zacualpan Silver-Gold District and the Capire Mineral District, which span approximately 211 square kilometers in central Mexico. The company operates multiple mines including Cuchara, San Ramon, Guadalupe, Veta Negra, and Capire open pit mines, positioning itself within the competitive junior mining sector. As a small-cap producer, IMPACT competes in the global silver market by leveraging its geographically concentrated asset base in mining-friendly jurisdictions. The company's market position reflects the challenges typical of junior miners, balancing production scale against exploration potential while navigating commodity price volatility. IMPACT's strategic focus remains on optimizing existing operations and expanding its resource base through continued exploration within its established land package.

Revenue Profitability And Efficiency

For the fiscal year, IMPACT Silver reported revenue of CAD 31.9 million while recording a net loss of CAD 9.8 million. The company's operational efficiency was challenged as evidenced by negative operating cash flow of CAD 8.8 million, indicating current production levels may not be sufficient to cover operating expenses. Capital expenditures of CAD 2.0 million suggest moderate investment in maintaining and developing mining assets, though the negative cash flow position raises questions about sustainable operations at current metal prices and production rates.

Earnings Power And Capital Efficiency

The company demonstrated weak earnings power with a diluted EPS of -CAD 0.0417, reflecting the net loss position. Negative operating cash flow combined with capital expenditures resulted in significant cash consumption during the period. The capital efficiency metrics suggest challenges in generating adequate returns from the current mining operations, requiring either operational improvements, higher commodity prices, or both to achieve sustainable profitability.

Balance Sheet And Financial Health

IMPACT maintains a relatively clean balance sheet with minimal debt of CAD 251,133, providing financial flexibility. Cash and equivalents stood at CAD 7.1 million, though the negative cash flow from operations may pressure these reserves if not addressed. The company's equity base of approximately 234 million shares outstanding provides potential for capital raising, though dilution remains a consideration given the current financial performance.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with the company operating at a loss. The absence of a dividend policy aligns with standard practice for junior mining companies focused on reinvesting available capital into exploration and development activities. Future growth prospects depend on operational improvements, successful exploration outcomes, or favorable movements in silver and base metal prices to drive profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 87.8 million, the market appears to be valuing IMPACT Silver based on its asset potential rather than current earnings. The high beta of 1.929 indicates significant volatility and sensitivity to precious metal price movements and mining sector sentiment. Valuation metrics based on earnings are not meaningful given the current loss position, suggesting investors are focused on long-term resource potential.

Strategic Advantages And Outlook

IMPACT's strategic advantages include its established mining operations in Mexico and diversified mineral production beyond silver alone. The outlook remains challenging given current financial performance, though the company's asset base provides optionality to precious metal price appreciation. Success will depend on operational execution, cost management, and the ability to capitalize on its exploration portfolio while navigating the inherent volatility of the mining sector.

Sources

Company financial statementsMarket 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