investorscraft@gmail.com

Intrinsic ValueOutcrop Silver & Gold Corporation (OCG.V)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

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

Outcrop Silver & Gold Corporation operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in Colombia. The company's core business model centers on the systematic acquisition, exploration, and advancement of mineral properties, with the primary objective of defining economically viable resources that can be monetized through future development or strategic partnerships. Its flagship Santa Ana project spans approximately 25,000 hectares in Colombia's northern Tolima Department, representing a significant land package in a region with recognized mineral potential. The company operates within the highly speculative junior mining sector, where success depends on technical exploration expertise, capital allocation efficiency, and the ability to navigate complex geological and regulatory environments. Outcrop's market position is that of an early-stage explorer, competing for investor attention in a crowded field while differentiating itself through its focus on Colombian assets and specific precious metals targets. The company's revenue generation remains prospective rather than current, as it has not yet reached production stage, making it entirely dependent on equity markets for funding its exploration activities and corporate operations.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Outcrop Silver & Gold generated no operating revenue during the fiscal period. The company reported a net loss of CAD 10,308, reflecting the substantial costs associated with mineral exploration activities and corporate administration. Operating cash flow was significantly negative at CAD -8.2 million, consistent with the capital-intensive nature of early-stage mineral exploration where expenditures precede revenue generation. The company's financial performance is typical of junior mining firms in the exploration phase, where success is measured by technical milestones rather than profitability metrics.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with diluted earnings per share of CAD -0.0396, as expected for an exploration-stage enterprise. Capital expenditures of CAD 525,267 were directed toward advancing exploration projects, primarily the Santa Ana property. The substantial negative operating cash flow indicates the company's complete reliance on external financing to fund exploration programs and maintain operations. Capital efficiency is measured by the strategic allocation of funds to high-potential exploration targets rather than traditional return metrics.

Balance Sheet And Financial Health

Outcrop maintains a minimal debt load of CAD 1,714, with cash and equivalents of CAD 1.1 million providing limited working capital. The balance sheet structure is characteristic of junior exploration companies, featuring minimal liabilities but constrained liquidity. The company's financial health is heavily dependent on its ability to secure additional equity financing to continue exploration activities and meet ongoing corporate obligations, given the negative cash flow from operations.

Growth Trends And Dividend Policy

Growth is measured through exploration progress rather than financial metrics, with the company focused on advancing its Santa Ana project through drilling and resource definition. The company maintains a no-dividend policy, consistent with its development stage, as all available capital is reinvested into exploration activities. Future growth prospects depend entirely on successful exploration outcomes and the ability to advance projects toward economic viability, which typically requires substantial additional funding and technical success.

Valuation And Market Expectations

The market capitalization of approximately CAD 155 million reflects investor expectations for exploration success rather than current financial performance. The high beta of 2.233 indicates significant volatility and sensitivity to precious metal prices and exploration news. Valuation is driven by speculative factors including project potential, management expertise, and commodity price outlooks rather than traditional financial metrics, which is typical for exploration-stage mining companies.

Strategic Advantages And Outlook

Outcrop's strategic position is defined by its focus on the underexplored but prospective mining jurisdiction of Colombia and its substantial Santa Ana land package. The outlook remains highly speculative, contingent on successful exploration results, commodity price support, and continued access to capital markets. Near-term catalysts include drilling results and resource estimates that could potentially validate the project's economic potential and attract strategic partnership interest.

Sources

Company financial statementsTSXV filings

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