investorscraft@gmail.com

Intrinsic ValueMetalla Royalty & Streaming Ltd. (MTA.V)

Previous Close$10.26
Intrinsic Value
Upside potential
Previous Close
$10.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Metalla Royalty & Streaming Ltd. operates within the specialized niche of precious metals financing, functioning as a non-operating company that provides upfront capital to mining developers in exchange for long-term rights to future metal production. The company's core revenue model is built on acquiring royalties and streams, which entitle it to receive either a percentage of revenue from a mine (royalty) or the right to purchase metal at a predetermined, below-market price (stream). This approach provides Metalla with leveraged exposure to commodity prices without the substantial capital expenditures and operational risks associated with traditional mining. Focusing primarily on gold and silver projects across mining-friendly jurisdictions like Canada, Australia, and the United States, the company positions itself as a strategic financier for the mining sector. Its market position is that of a growth-oriented junior royalty company, aiming to build a diversified portfolio of assets by partnering with operators at various stages, from development through production. This strategy seeks to capitalize on the discovery and operational upside of the underlying mines while maintaining a low-overhead corporate structure.

Revenue Profitability And Efficiency

For FY 2022, Metalla reported revenue of CAD 2.4 million, which is derived from its existing royalty and streaming agreements. The company recorded a net loss of CAD 10.9 million, reflecting the high costs associated with actively acquiring new royalties and the administrative expenses of a growing portfolio. Operating cash flow was negative CAD 35 thousand, while capital expenditures for acquiring new streams and royalties totaled CAD 1.47 million, indicating a phase of significant portfolio investment rather than cash generation from mature assets.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained as its portfolio consists largely of development-stage assets with limited near-term cash flow. The diluted EPS of -CAD 0.24 underscores that the business model is in a capital deployment phase. Capital efficiency is currently measured by the strategic allocation of funds to acquire royalties with long-term growth potential, rather than by immediate returns on invested capital, which will materialize as underlying mines advance into production.

Balance Sheet And Financial Health

Metalla held CAD 4.56 million in cash and equivalents against total debt of CAD 10.59 million as of December 31, 2022. This debt-to-cash position indicates the company utilizes leverage to fund its acquisition strategy. The balance sheet reflects a growth-focused entity that raises capital to expand its asset base, with financial health dependent on its ability to access equity and debt markets to finance future acquisitions. The negative operating cash flow highlights reliance on external financing.

Growth Trends And Dividend Policy

The company's strategy is centered on aggressive portfolio growth through the acquisition of new royalties and streams, as evidenced by its capital expenditure activity. Metalla does not pay a dividend, which is consistent with its status as a growth-oriented company that reinvests all available capital back into expanding its asset base. The primary growth trajectory is tied to the progression of its partner mines from development to production, which will subsequently drive revenue increases.

Valuation And Market Expectations

With a market capitalization of approximately CAD 792 million, the market is valuing Metalla based on the net present value of its future royalty and stream cash flows from its portfolio of assets. The high beta of 1.79 indicates significant volatility and a strong correlation with the prices of gold and silver, as well as with the broader risk sentiment towards junior mining and resource financing companies. This valuation implies investor confidence in the long-term potential of its asset base.

Strategic Advantages And Outlook

Metalla's key strategic advantage is its pure-play exposure to precious metals through a lower-risk business model compared to mining operators. The outlook is intrinsically linked to the success of its mining partners and sustained strength in gold and silver markets. The company's future hinges on its ability to selectively acquire high-quality royalties and effectively manage its portfolio through the commodity cycle, transitioning from a capital-intensive growth phase to a cash-flow generative entity over the long term.

Sources

Company Annual Report (FY 2022)Public market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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