investorscraft@gmail.com

Intrinsic ValueAura Minerals Inc. (ORA.TO)

Previous Close$45.97
Intrinsic Value
Upside potential
Previous Close
$45.97

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

Aura Minerals Inc. is a mid-tier gold and copper producer with a diversified portfolio of mining assets across the Americas, including key operations in Honduras, Brazil, Mexico, and the U.S. The company generates revenue primarily through the extraction and sale of gold and copper, leveraging its operational expertise in high-potential but often challenging jurisdictions. Its core assets, such as the San Andres gold mine and Aranzazu copper mine, contribute to stable production volumes, while development projects like Matupá and Gold Road Mine provide growth optionality. Aura operates in a competitive sector where scale and cost efficiency are critical, positioning itself as a nimble operator with a focus on mid-sized, high-margin projects. The company’s geographic diversification mitigates country-specific risks, though its smaller size relative to global peers limits its bargaining power in commodity markets. Strategic partnerships, such as its subsidiary relationship with Northwestern Enterprises Ltd., provide financial stability and access to capital for expansion.

Revenue Profitability And Efficiency

Aura Minerals reported revenue of CAD 594.2 million for the period, though net income stood at a loss of CAD 30.3 million, reflecting operational challenges or cost pressures. Operating cash flow of CAD 222.2 million indicates underlying cash generation capability, but capital expenditures of CAD 180.6 million highlight significant reinvestment needs. The diluted EPS of -CAD 0.42 suggests near-term profitability headwinds, likely tied to project ramp-ups or commodity price volatility.

Earnings Power And Capital Efficiency

The company’s ability to convert revenue into operating cash flow (37.4% of revenue) demonstrates moderate capital efficiency, though negative net income raises questions about cost management. With a dividend payout of CAD 0.92 per share, Aura appears committed to shareholder returns despite earnings pressure, possibly relying on cash reserves or debt to sustain distributions.

Balance Sheet And Financial Health

Aura maintains a solid liquidity position with CAD 270.2 million in cash and equivalents, against total debt of CAD 385.3 million, suggesting manageable leverage. The balance sheet reflects a focus on funding growth, as seen in high capex, but the debt-to-equity ratio warrants monitoring given cyclical commodity exposure.

Growth Trends And Dividend Policy

Production growth is driven by development projects like Matupá and Gold Road, though near-term earnings are pressured. The dividend yield appears aggressive relative to negative EPS, indicating a reliance on non-operational funding. Long-term trends hinge on successful project execution and gold/copper price stability.

Valuation And Market Expectations

At a market cap of CAD 2.15 billion, Aura trades at ~3.6x revenue, reflecting investor optimism about its growth pipeline. The beta of 1.45 signals higher volatility, typical of mid-tier miners. Market expectations likely price in operational improvements and commodity tailwinds.

Strategic Advantages And Outlook

Aura’s strategic edge lies in its jurisdictional diversification and focus on high-margin assets, though execution risks persist. The outlook depends on stabilizing profitability, managing debt, and delivering on expansion projects. Commodity price trends and cost controls will be critical to sustaining dividends and shareholder confidence.

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