investorscraft@gmail.com

Intrinsic ValueMaverix Metals Inc. (MMX.TO)

Previous Close$6.53
Intrinsic Value
Upside potential
Previous Close
$6.53

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

Maverix Metals Inc. operates as a specialized precious metals royalty and streaming company, focusing on gold, silver, and base metals across the Americas and Australia. The company’s revenue model is built on acquiring royalties and streams from mining operations, providing upfront capital to miners in exchange for long-term rights to a percentage of production or future revenue. This asset-light approach minimizes operational risks while offering exposure to commodity price upside. Maverix’s diversified portfolio of over 100 royalties and streams spans development-stage and producing mines, enhancing revenue stability. The company competes in the niche royalty and streaming sector, positioning itself as a lower-risk alternative to traditional mining equities. Its strategic focus on high-quality assets in stable jurisdictions strengthens its market position, appealing to investors seeking precious metals exposure without direct mining risks. The royalty model benefits from scalability, as Maverix can reinvest cash flows into new opportunities without significant overhead.

Revenue Profitability And Efficiency

In FY 2021, Maverix reported revenue of CAD 57.5 million, with net income of CAD 24.1 million, reflecting a robust margin profile typical of royalty companies. The asset-light structure contributed to high operating cash flow of CAD 43.2 million, underscoring efficient capital deployment. Capital expenditures of CAD -81.1 million highlight aggressive reinvestment in royalty acquisitions, aligning with growth objectives.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 0.16, demonstrating steady earnings power despite volatile commodity markets. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its equity base, supported by a low-cost royalty model that requires minimal ongoing investment.

Balance Sheet And Financial Health

Maverix maintained a solid balance sheet with CAD 17.1 million in cash and equivalents and modest total debt of CAD 12.5 million. The conservative leverage profile provides flexibility for further royalty acquisitions or dividend growth, reinforcing financial stability.

Growth Trends And Dividend Policy

The company paid a dividend of CAD 0.11 per share, reflecting a commitment to returning capital to shareholders. Growth is driven by strategic royalty acquisitions and organic production increases from underlying mining partners, positioning Maverix for scalable cash flow expansion.

Valuation And Market Expectations

Market expectations likely hinge on commodity price trends and Maverix’s ability to deploy capital into high-yielding royalties. The stock’s valuation typically reflects premium multiples due to the royalty model’s lower-risk profile compared to miners.

Strategic Advantages And Outlook

Maverix’s key advantages include its diversified royalty portfolio, disciplined acquisition strategy, and exposure to precious metals upside. The outlook remains positive, supported by strong industry demand for streaming capital and the company’s proven track record of value creation.

Sources

Company filings, market data

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