investorscraft@gmail.com

Intrinsic ValueOrosur Mining Inc. (OMI.V)

Previous Close$0.63
Intrinsic Value
Upside potential
Previous Close
$0.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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 American mineral assets. The company's primary asset is the Anzá exploration gold project, situated within Colombia's prolific Middle Cauca Belt, a region known for significant gold deposits. Orosur's core revenue model remains pre-production, relying on equity financing to advance its exploration portfolio rather than generating operating income from mineral sales. The company maintains a strategic position in the junior mining sector by targeting undervalued exploration properties with district-scale potential. As a TSXV-listed entity, Orosur competes for capital allocation against numerous early-stage miners, differentiating itself through its established presence in South America and technical expertise in the region's geology. The company's market position reflects the high-risk, high-reward profile typical of exploration-stage miners, where value creation depends on successful resource definition and eventual project development or strategic partnerships.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Orosur reported no revenue for FY2024, consistent with its development stage. The company recorded a net loss of CAD 3.38 million, reflecting ongoing exploration expenditures and corporate overhead. Operating cash flow was negative CAD 1.74 million, while capital expenditures remained minimal at CAD 79,000, indicating a focus on exploration rather than significant infrastructure development during this period.

Earnings Power And Capital Efficiency

Orosur's current earnings power is constrained by its pre-production status, with diluted EPS of -CAD 0.0196. The company's capital efficiency is directed toward advancing the Anzá project through exploration activities rather than generating immediate returns. Financial resources are primarily allocated to geological surveys, drilling programs, and technical studies to increase the project's resource base and economic potential.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 1.33 million. This conservative financial structure provides flexibility but indicates limited resources for extensive exploration campaigns without additional financing. The absence of debt reduces financial risk, though the modest cash position necessitates careful capital allocation to sustain operations.

Growth Trends And Dividend Policy

Orosur's growth trajectory is tied to exploration success at its Colombian assets, particularly resource expansion at the Anzá project. The company does not pay dividends, consistent with its development-stage status where all available capital is reinvested into project advancement. Shareholder returns are anticipated through potential future project development or strategic transactions rather than current income distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 145.7 million, Orosur's valuation reflects investor expectations for exploration success rather than current financial performance. The negative beta of -0.168 suggests the stock has exhibited low correlation with broader market movements, typical of speculative exploration companies whose fortunes depend on project-specific developments rather than macroeconomic factors.

Strategic Advantages And Outlook

Orosur's strategic advantages include its positioning in a mineral-rich jurisdiction and technical expertise in South American geology. The outlook depends on successful exploration results, potential resource upgrades, and the ability to secure partnerships or financing to advance the Anzá project toward development. The company faces typical junior mining risks including funding requirements, commodity price exposure, and operational execution challenges.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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