investorscraft@gmail.com

Intrinsic ValuePrime Mining Corp. (PRYM.TO)

Previous Close$3.59
Intrinsic Value
Upside potential
Previous Close
$3.59

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

Prime Mining Corp. is a Canadian mineral exploration company focused on acquiring and developing high-potential gold and silver projects in Mexico. The company’s primary asset is the Los Reyes project, a 6,273-hectare property in Sinaloa, Mexico, where it holds a 100% interest. This project is central to its strategy, targeting near-surface, high-grade deposits to attract potential joint venture partners or acquisition interest. Operating in the competitive precious metals sector, Prime Mining differentiates itself through its focus on underexplored but historically productive regions, leveraging geological expertise to identify resource expansion opportunities. The company’s revenue model is currently pre-revenue, relying on equity financing to fund exploration while aiming to transition toward development and eventual production. Its market position hinges on successful resource delineation and feasibility studies, which could enhance its appeal to mid-tier or major mining companies seeking growth through strategic acquisitions.

Revenue Profitability And Efficiency

Prime Mining Corp. remains pre-revenue, with no operating income reported for the period. The company posted a net loss of CAD 21.6 million, reflecting its heavy investment in exploration activities. Operating cash flow was negative at CAD 20.1 million, while capital expenditures were minimal at CAD 17,287, indicating that most expenditures were directed toward exploration rather than infrastructure development.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its pre-production status, with diluted EPS at CAD -0.15. Capital efficiency is focused on exploration, with expenditures aimed at expanding the resource base at Los Reyes. The lack of revenue generation underscores the speculative nature of its business model, dependent on future project advancement or strategic partnerships.

Balance Sheet And Financial Health

Prime Mining maintains a conservative balance sheet, with CAD 19.1 million in cash and equivalents and minimal total debt of CAD 86,319. This liquidity position supports near-term exploration activities, though further equity raises may be necessary to fund larger-scale development. The absence of significant leverage provides flexibility but also highlights reliance on external financing.

Growth Trends And Dividend Policy

Growth is tied to exploration success at Los Reyes, with no immediate production timeline. The company does not pay dividends, reinvesting all available capital into resource expansion. Shareholder returns will depend on successful project advancement, potential partnerships, or acquisition interest in the future.

Valuation And Market Expectations

With a market cap of CAD 213.8 million, Prime Mining is valued on its exploration potential rather than current cash flows. The high beta of 1.723 reflects sensitivity to gold price volatility and exploration risk. Market expectations hinge on positive drill results and feasibility milestones that could drive re-rating.

Strategic Advantages And Outlook

Prime Mining’s key advantage lies in its strategic focus on high-grade, near-surface deposits in a mining-friendly jurisdiction. The outlook depends on exploration success, funding availability, and gold market conditions. A disciplined approach to resource growth could position the company as an attractive target for larger miners seeking accretive acquisitions.

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