investorscraft@gmail.com

Intrinsic ValuePantera Silver Corp. (PNTR.V)

Previous Close$0.70
Intrinsic Value
Upside potential
Previous Close
$0.70

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

Pantera Silver Corp. operates as a junior mineral exploration company focused on precious metals discovery in Mexico. The company's primary asset is the Nuevo Taxco Silver-Gold project, covering approximately 1,100 hectares within the historically productive Pregones Mining District. As an exploration-stage entity, Pantera generates no operating revenue and relies entirely on equity financing to fund geological surveys, drilling programs, and technical assessments. The company's business model centers on advancing its single-project portfolio through methodical exploration to establish mineral resource estimates that may attract acquisition interest or joint venture partnerships with mid-tier or major mining companies. Pantera competes in the highly speculative junior mining sector, where success depends on technical execution, capital market access, and commodity price cycles. The company's market position remains early-stage, with value contingent on demonstrating geological potential through systematic exploration work rather than current production capabilities.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Pantera Silver reported no revenue for FY2024, consistent with its development stage. The company recorded a net loss of CAD 400,000, reflecting ongoing exploration expenditures and administrative costs required to maintain its mineral property interests. Operating cash flow was negative CAD 86,333, indicating the company's continued reliance on external financing to fund operations. With no capital expenditures reported for the period, the company appears to be conserving capital while advancing its exploration strategy through minimal-cost technical work.

Earnings Power And Capital Efficiency

Pantera's earnings power remains unrealized, with diluted EPS of -CAD 0.0135 reflecting the inherent costs of maintaining exploration activities without corresponding revenue streams. The company's capital efficiency cannot be measured through conventional metrics given its pre-production status. Financial resources are primarily allocated to property holding costs, geological assessments, and corporate overhead rather than revenue-generating activities, which is typical for junior exploration companies in the development phase.

Balance Sheet And Financial Health

The company maintains a minimal balance sheet with cash and equivalents of CAD 8,228, indicating limited liquidity heading into the new fiscal year. Notably, Pantera carries no debt, which provides financial flexibility but also underscores its dependence on equity financing. With approximately 29.7 million shares outstanding, the company's modest market capitalization of CAD 28.9 million reflects investor assessment of its exploration potential rather than tangible assets or cash flow generation.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success at the Nuevo Taxco project, with no historical production or revenue trends to analyze. The company maintains no dividend policy, consistent with its development-stage status and negative cash flow position. Future value creation depends on successful resource definition, partnership development, or project advancement that could potentially lead to acquisition interest from larger mining operators with production capabilities.

Valuation And Market Expectations

The market capitalization of CAD 28.9 million reflects speculative valuation based on the perceived potential of the company's mineral claims rather than fundamental financial metrics. The elevated beta of 2.857 indicates high volatility relative to the broader market, characteristic of junior mining stocks sensitive to precious metal prices and exploration news. Valuation remains entirely forward-looking, contingent on technical exploration results and silver-gold market dynamics.

Strategic Advantages And Outlook

Pantera's strategic position hinges on its focused land package in a historically mineral-rich district, offering exploration leverage to silver and gold prices. The outlook remains highly speculative, dependent on successful exploration outcomes, financing availability, and commodity market conditions. The company must demonstrate technical progress to maintain market confidence and secure additional funding for advanced exploration work that could potentially validate its project's economic potential.

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