investorscraft@gmail.com

Intrinsic ValueOrosur Mining Inc. (OMI.TO)

Previous Close$0.25
Intrinsic Value
Upside potential
Previous Close
$0.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orosur Mining Inc. operates as a junior gold exploration and development company focused on South America, with its primary asset being the Anzá gold project in Colombia's Middle Cauca Belt. The company's business model centers on advancing high-potential gold projects through exploration, feasibility studies, and eventual production, leveraging Colombia's mineral-rich geology. As a small-cap player, Orosur competes in a capital-intensive sector dominated by larger producers, positioning itself as an early-stage opportunity for investors seeking exposure to gold exploration. The company's strategic focus on Colombia aligns with the country's growing mining sector, though it faces challenges typical of junior miners, including funding constraints and operational risks. Without current revenue-generating operations, Orosur's value proposition hinges on its ability to advance Anzá and secure partnerships or financing to transition toward production.

Revenue Profitability And Efficiency

Orosur reported no revenue for FY2023, reflecting its pre-production stage, while net losses totaled CAD 1.74 million. Negative operating cash flow of CAD 3.07 million and capital expenditures of CAD 0.77 million highlight the company's ongoing investment in exploration activities. The lack of revenue generation is typical for exploration-phase miners, with efficiency metrics largely inapplicable at this stage of development.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0092 underscores its current lack of earnings power, common among exploration-focused miners. With CAD 3.75 million in cash and no debt, Orosur maintains a clean balance sheet but will require additional funding to advance its projects. Capital efficiency is challenging to assess given the early-stage nature of its assets and absence of production metrics.

Balance Sheet And Financial Health

Orosur's balance sheet shows CAD 3.75 million in cash with no debt, providing liquidity for near-term exploration but insufficient for major development without additional financing. The company's financial health appears stable for its stage, though its ability to secure future funding will be critical given negative cash flows and the capital-intensive nature of gold project development.

Growth Trends And Dividend Policy

As an exploration company, Orosur's growth prospects depend entirely on the successful development of its Anzá project. The reported dividend of CAD 0.11 per share appears anomalous for a pre-revenue exploration company and may require verification against company disclosures. Typical of junior miners, the company has no established dividend policy, with all capital allocated to exploration activities.

Valuation And Market Expectations

With a market capitalization near zero and negative earnings, traditional valuation metrics are not meaningful. The market appears to ascribe minimal value to Orosur's exploration assets, reflecting the high risk and long timelines associated with junior gold exploration. The negative beta of -1.31 suggests counter-cyclical behavior relative to the broader market, though this may be distorted by the stock's illiquidity.

Strategic Advantages And Outlook

Orosur's primary advantage lies in its positioning in Colombia's underexplored Middle Cauca Belt, a region with significant gold potential. However, the company faces substantial execution risks in advancing its project without production experience or major partners. The outlook remains highly speculative, dependent on exploration success and the ability to attract development capital in a competitive funding environment for junior miners.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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