investorscraft@gmail.com

Intrinsic ValueNew Pacific Metals Corp. (NUAG.TO)

Previous Close$4.57
Intrinsic Value
Upside potential
Previous Close
$4.57

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

New Pacific Metals Corp. operates as an exploration and development company focused on precious metals, primarily silver, with secondary interests in gold, lead, and zinc. The company's core assets are located in Bolivia, including its flagship Silver Sand project, which spans 5.42 square kilometers in the Potosí Department, a historically rich silver-producing region. New Pacific Metals also holds the Silverstrike and Carangas properties, positioning it strategically within Bolivia's mineral-rich landscape. The company's revenue model hinges on advancing its exploration projects toward production, with the potential to generate future cash flows through mining operations or strategic partnerships. As a junior mining company, New Pacific Metals competes in a capital-intensive sector where success depends on resource delineation, permitting, and commodity price trends. Its market position is defined by its focus on high-potential silver assets in a jurisdiction with established mining infrastructure but also geopolitical risks. The company's ability to attract investment and advance its projects will be critical to its long-term viability in the competitive precious metals space.

Revenue Profitability And Efficiency

New Pacific Metals reported no revenue for FY 2023, reflecting its pre-production stage. The company posted a net loss of CAD 8.1 million, with diluted EPS of -CAD 0.0516, consistent with its exploration-focused business model. Operating cash flow was negative CAD 4.0 million, while capital expenditures were modest at CAD 137,194, indicating restrained spending on project development during the period.

Earnings Power And Capital Efficiency

As an exploration company, New Pacific Metals currently lacks earnings power, with its financial performance dominated by exploration expenses and administrative costs. The company's capital efficiency metrics are not yet meaningful, as its projects remain in early-stage development. Future earnings potential hinges on successful resource definition and eventual transition to production.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with CAD 21.95 million in cash and equivalents and no debt, providing liquidity to fund ongoing exploration activities. This conservative capital structure is typical of junior mining companies and positions New Pacific Metals to weather commodity price volatility while advancing its projects.

Growth Trends And Dividend Policy

Growth prospects are tied to the advancement of the Silver Sand project and other Bolivian properties through exploration and feasibility studies. The company does not pay dividends, consistent with its development-stage status, and reinvests all available capital into project development and exploration activities.

Valuation And Market Expectations

With a market capitalization of CAD 320.7 million, the market appears to be assigning value to New Pacific Metals' exploration potential rather than current financial metrics. The beta of 1.224 suggests higher volatility than the market, reflecting the speculative nature of junior mining investments and exposure to silver price fluctuations.

Strategic Advantages And Outlook

New Pacific Metals' strategic advantage lies in its portfolio of silver-focused projects in Bolivia, a country with significant mineral endowment. The outlook depends on successful resource definition, permitting progress, and the ability to secure additional funding or partnerships to advance projects toward production. Commodity price trends and geopolitical factors in Bolivia will significantly influence future prospects.

Sources

Company filings, market data

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