investorscraft@gmail.com

Intrinsic ValueMcEwen Mining Inc. (MUX.TO)

Previous Close$32.86
Intrinsic Value
Upside potential
Previous Close
$32.86

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

McEwen Mining Inc. operates as a mid-tier precious metals producer with a diversified portfolio of gold, silver, and copper assets across North and South America. The company's core revenue model hinges on mining operations at key sites, including the Gold Bar mine in Nevada and the Black Fox mine in Canada, supplemented by exploration projects like Los Azules in Argentina. McEwen Mining differentiates itself through a mix of operational mines and high-potential development projects, positioning it as a growth-oriented player in the volatile precious metals sector. Its 49% stake in the San José mine adds strategic diversification, though reliance on joint ventures introduces partnership risks. The company competes in a capital-intensive industry where scale and cost efficiency are critical, yet its smaller size allows agility in targeting undervalued assets. Market positioning is further shaped by its focus on jurisdictions with stable mining policies, balancing geopolitical risk across its portfolio.

Revenue Profitability And Efficiency

McEwen Mining reported CAD 174.5 million in revenue for the period, with a net loss of CAD 43.7 million, reflecting operational challenges and commodity price volatility. The negative diluted EPS of CAD 0.86 underscores persistent profitability hurdles. Operating cash flow of CAD 29.5 million was outweighed by capital expenditures of CAD 43.1 million, indicating reinvestment needs straining free cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating costs and exploration expenses, as seen in its negative net income. Capital efficiency is pressured by the dual demands of sustaining existing mines and advancing development projects, with Los Azules representing a long-term copper opportunity requiring significant future investment.

Balance Sheet And Financial Health

McEwen Mining’s balance sheet shows CAD 13.7 million in cash against CAD 42.1 million in total debt, suggesting moderate liquidity risk. The absence of dividends aligns with its focus on preserving capital for growth initiatives. A market capitalization of CAD 589.5 million reflects investor sentiment weighing asset potential against execution risks.

Growth Trends And Dividend Policy

Growth is tied to operational stabilization at existing mines and advancement of the Los Azules project, a key future catalyst. The company has no dividend policy, redirecting all cash flows toward exploration and debt management. Production scalability remains a critical factor for transitioning to sustained profitability.

Valuation And Market Expectations

The market values McEwen Mining at a premium to its revenue, likely pricing in optionality from its copper assets. A beta of 0.932 indicates slightly less volatility than the broader market, possibly due to its diversified project pipeline. Investors appear to balance near-term losses against long-term commodity exposure.

Strategic Advantages And Outlook

McEwen Mining’s strategic advantage lies in its jurisdictional diversification and copper optionality via Los Azules, which could leverage rising demand for green metals. Near-term outlook hinges on cost containment and successful resource conversion at development projects. Macro factors like gold prices and Argentina’s mining policy will significantly influence performance.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and TSX-provided metrics.

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