investorscraft@gmail.com

Intrinsic ValueOrvana Minerals Corp. (ORV.TO)

Previous Close$1.89
Intrinsic Value
Upside potential
Previous Close
$1.89

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

Orvana Minerals Corp. operates as a mining and exploration company focused on precious and base metal deposits, primarily gold, copper, and silver. The company's core assets include the El Valle and Carlés Mines in Spain's Rio Narcea Gold Belt and the Don Mario Mine in Bolivia, alongside the Taguas property in Argentina. These operations position Orvana in the competitive mid-tier mining sector, where it leverages smaller-scale, high-grade deposits to maintain production flexibility. The company's revenue model is driven by metal sales, with fluctuations tied to commodity prices and operational efficiency. Orvana's market position is niche, targeting cost-effective extraction in politically stable regions, though it faces challenges from larger competitors with greater economies of scale. Its subsidiary structure under Fabulosa Mines Limited provides strategic oversight but limits standalone financial flexibility.

Revenue Profitability And Efficiency

Orvana reported revenue of CAD 90.3 million in the latest fiscal period, with a net loss of CAD 4.95 million, reflecting margin pressures from volatile metal prices and operational costs. Operating cash flow of CAD 16.48 million suggests some ability to fund operations, though capital expenditures of CAD 10.62 million indicate ongoing investment needs. The diluted EPS of -CAD 0.0362 underscores profitability challenges.

Earnings Power And Capital Efficiency

The company's negative earnings highlight sensitivity to commodity cycles, with limited diversification to buffer downturns. Operating cash flow covers a portion of capital expenditures, but reliance on external financing for growth or debt servicing may persist. Asset turnover appears constrained by the scale of its mining operations.

Balance Sheet And Financial Health

Orvana holds CAD 8.72 million in cash against total debt of CAD 37.19 million, indicating leveraged positioning. The debt-to-equity ratio suggests moderate financial risk, though liquidity is tight. Absence of dividends aligns with reinvestment priorities, but sustained losses could strain balance sheet flexibility.

Growth Trends And Dividend Policy

Growth is tied to metal prices and operational execution, with no recent dividend history. Exploration in Argentina and Bolivia offers long-term potential, but near-term production stability depends on existing mines. The lack of dividend payouts reflects a focus on capital preservation.

Valuation And Market Expectations

The CAD 76.5 million market cap implies skepticism around earnings recovery, with a beta of 0.42 indicating lower volatility than the broader market. Valuation likely discounts operational risks and commodity exposure.

Strategic Advantages And Outlook

Orvana's strategic focus on high-grade, smaller deposits provides cost control but limits scalability. Near-term outlook hinges on metal prices and operational efficiency, with geopolitical stability in its operating regions a relative strength. However, competitive pressures and capital constraints remain key challenges.

Sources

Company filings, TSX disclosures

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