investorscraft@gmail.com

Intrinsic ValueMineros S.A. (MSA.TO)

Previous Close$6.77
Intrinsic Value
Upside potential
Previous Close
$6.77

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

Mineros S.A. operates as a mid-tier gold and silver producer with a diversified portfolio of mining assets across Latin America, including Colombia, Argentina, and Nicaragua. The company's core revenue model is driven by the exploration, development, and production of mineral properties, with a focus on gold extraction. Its key assets include the Gualcamayo mine in Argentina, the La Pepa Greenfield project in Chile (jointly held with Yamana), and the Hemco property in Nicaragua. Mineros S.A. benefits from a geographically diversified production base, reducing operational risks associated with single-site dependency. The company operates in a competitive sector where scale, cost efficiency, and resource quality are critical differentiators. While it lacks the scale of global gold majors, Mineros maintains a niche position as a regional player with stable production and exploration upside. Its market positioning is further supported by a low-debt profile and consistent dividend payments, appealing to income-focused investors in the precious metals space.

Revenue Profitability And Efficiency

In its latest fiscal year, Mineros reported revenue of CAD 538.6 million, with net income of CAD 86.6 million, reflecting a net margin of approximately 16.1%. The company generated CAD 144.2 million in operating cash flow, demonstrating solid cash conversion from its mining operations. Capital expenditures totaled CAD 54.5 million, indicating disciplined reinvestment in sustaining and growth projects.

Earnings Power And Capital Efficiency

Mineros delivered diluted EPS of CAD 0.20, supported by stable production and cost management. The absence of total debt and a cash position of CAD 96.4 million underscore strong capital efficiency, allowing flexibility for future investments or shareholder returns. Operating cash flow coverage of capital expenditures remains healthy at 2.6x.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with no debt and CAD 96.4 million in cash and equivalents, providing significant liquidity. This conservative financial structure positions Mineros well to navigate commodity price volatility while funding organic growth opportunities. The debt-free status is particularly notable in a capital-intensive industry.

Growth Trends And Dividend Policy

Mineros has demonstrated commitment to returning capital to shareholders, with a dividend per share of CAD 0.13963. The dividend policy, combined with exploration activities at properties like La Pepa, suggests a balanced approach between growth and income. Future production growth may depend on successful development of its joint venture project in Chile.

Valuation And Market Expectations

With a market capitalization of CAD 725.4 million and a beta of 0.918, Mineros trades with less volatility than the broader market. The valuation reflects its status as a smaller, dividend-paying gold producer with a clean balance sheet, trading at approximately 1.35x revenue and 8.4x net income based on trailing figures.

Strategic Advantages And Outlook

Mineros' strategic advantages include its debt-free position, geographic diversification, and consistent dividend payments. The outlook depends on gold price trends and successful resource development, particularly at the La Pepa project. The company's low-cost structure and financial flexibility position it to capitalize on favorable gold market conditions while maintaining resilience during downturns.

Sources

Company filings, Toronto Stock Exchange disclosures

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