investorscraft@gmail.com

Intrinsic ValueNexa Resources S.A. (NEXA.TO)

Previous Close$10.14
Intrinsic Value
Upside potential
Previous Close
$10.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nexa Resources S.A. operates as a vertically integrated zinc producer, with a diversified portfolio spanning mining and smelting operations across Peru and Brazil. The company extracts zinc, copper, lead, silver, and gold, while also refining byproducts like sulfuric acid, enhancing revenue streams. As a subsidiary of Votorantim S.A., Nexa benefits from established infrastructure and operational synergies, positioning it as a mid-tier player in the global zinc market. The company’s geographic diversification mitigates regional risks, while its focus on cost-efficient smelting operations strengthens its competitive edge in volatile commodity cycles. Nexa’s integrated model allows it to capture margins across the value chain, from extraction to refined metal sales, serving industrial and construction sectors. Despite cyclical demand, its strategic assets in mineral-rich regions provide long-term resource security.

Revenue Profitability And Efficiency

In FY 2020, Nexa reported revenue of CAD 1.95 billion, reflecting its scale in zinc and byproduct sales. However, net income was negative CAD 559 million, driven by impairments and lower metal prices. Operating cash flow of CAD 292 million demonstrated operational resilience, though capital expenditures of CAD 324 million highlighted ongoing investment in mine development and smelting capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 4.22 underscored earnings pressure from macroeconomic headwinds. Despite this, the company maintained robust liquidity, with CAD 1.09 billion in cash, supporting its ability to navigate cyclical downturns. Debt levels at CAD 1.97 billion indicate leverage, but manageable given its asset base and cash reserves.

Balance Sheet And Financial Health

Nexa’s balance sheet reflects a leveraged but liquid position, with total debt nearly double its cash holdings. The CAD 1.09 billion in cash equivalents provides a buffer, while the debt load aligns with industry norms for capital-intensive mining firms. Asset-heavy operations and long mine lives underpin its financial stability.

Growth Trends And Dividend Policy

Nexa’s growth is tied to zinc demand, which faces volatility from global industrial cycles. The company paid a dividend of CAD 1.94 per share in 2020, signaling commitment to shareholder returns despite earnings challenges. Future growth hinges on operational efficiency and commodity price recovery.

Valuation And Market Expectations

With a beta of 1.7, Nexa’s stock is highly sensitive to market and commodity price fluctuations. The lack of reported market cap suggests limited visibility, but its TSX listing and Votorantim backing provide institutional credibility.

Strategic Advantages And Outlook

Nexa’s integrated operations and geographic diversification position it to capitalize on zinc demand recovery. Challenges include debt management and cost control, but its resource base and smelting capabilities offer long-term upside in a tightening zinc market.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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