investorscraft@gmail.com

Intrinsic ValueRegency Silver Corp. (RSMX.V)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

Regency Silver Corp. operates as a junior mineral exploration company focused on acquiring and developing silver and gold projects in Mexico and Peru. The company's core revenue model is predicated on advancing exploration-stage assets through technical evaluation and resource definition, with the ultimate objective of demonstrating economic viability to attract development partners or acquisition offers. Regency's flagship Dios Padre project in Sonora, Mexico represents its primary value driver, complemented by the El Tule property in Nayarit and the La Libertad project in Peru's established mining district. Within the competitive junior mining sector, the company maintains a strategic focus on politically stable jurisdictions with proven mineral endowment, targeting district-scale opportunities with historical significance. Its market position is characterized by an early-stage exploration profile, competing for capital alongside other micro-cap resource companies while leveraging geological expertise to build project pipeline value. The absence of producing assets places Regency squarely in the high-risk, high-reward segment of the precious metals market, where success hinges on technical discoveries and favorable metal price environments.

Revenue Profitability And Efficiency

As an exploration-stage company, Regency Silver generated no revenue during the period, reflecting its pre-production status. The company reported a net loss of CAD 2.34 million, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was negative CAD 1.38 million, primarily funding ongoing exploration programs and corporate overhead. Capital expenditures of CAD 0.45 million were directed toward advancing the company's mineral property portfolio.

Earnings Power And Capital Efficiency

Regency Silver's earnings power remains unrealized pending successful project advancement toward production. The diluted EPS of CAD -0.023 reflects the shareholder dilution required to fund exploration activities. Capital efficiency metrics are not meaningful at this development stage, as the company prioritizes technical progress over immediate returns. Financial resources are allocated toward maximizing geological understanding and resource potential across its project portfolio.

Balance Sheet And Financial Health

The company maintains a minimal cash position of CAD 14,973, indicating likely subsequent financing requirements to sustain operations. Total debt of CAD 44,392 appears manageable relative to the equity-funded capital structure. The balance sheet reflects typical characteristics of junior exploration companies, with mineral property interests representing the primary asset base. Financial health is contingent on successful capital market access for funding ongoing exploration programs.

Growth Trends And Dividend Policy

Growth prospects are tied exclusively to technical success in expanding mineral resources and advancing projects along the development pipeline. The company does not pay dividends, retaining all capital for exploration activities. Historical performance shows consistent investment in property evaluation, with future value creation dependent on discovery success and favorable commodity price movements. Shareholder returns are anticipated through capital appreciation rather than income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CAD 22.2 million, the market ascribes value to Regency's mineral property portfolio and exploration potential rather than current financial performance. The negative beta of -0.185 suggests low correlation with broader market movements, typical of micro-cap resource stocks. Valuation reflects investor expectations regarding exploration success and silver price exposure, with significant upside potential contingent on technical catalysts.

Strategic Advantages And Outlook

Regency's strategic position benefits from focused exploration in established mining districts with demonstrated mineralization. The outlook remains heavily dependent on exploration results, financing capability, and silver market dynamics. Near-term objectives likely include resource definition drilling and partnership development to advance projects while managing dilution. Success requires balancing technical progress with capital preservation in a challenging market for junior mining companies.

Sources

Company financial statementsSEDAR filingsTSXV 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