investorscraft@gmail.com

Intrinsic ValueStarcore International Mines Ltd. (SAM.TO)

Previous Close$1.17
Intrinsic Value
Upside potential
Previous Close
$1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Starcore International Mines Ltd. operates as a mineral resource company focused on gold and silver exploration and extraction in Mexico. Its core revenue model is derived from mining operations at the San Martin mine, which spans 12,991.78 hectares in Queretaro. The company's operations are capital-intensive, requiring significant investment in exploration and processing infrastructure. Starcore competes in the highly cyclical precious metals sector, where profitability is closely tied to commodity prices and operational efficiency. Its market position is niche, targeting mid-tier production with a focus on cost containment and sustainable mining practices. The company's geographic concentration in Mexico exposes it to regional regulatory and geopolitical risks, but also provides access to mineral-rich territories. Starcore's ability to maintain low-cost production and adapt to fluctuating metal prices will be critical to its long-term viability in the competitive metals and mining industry.

Revenue Profitability And Efficiency

Starcore reported revenue of CAD 28.3 million for FY 2024, with net income of CAD 1.63 million, reflecting modest profitability. The diluted EPS of CAD 0.0271 indicates limited earnings power relative to its share count. Operating cash flow stood at CAD 1.89 million, though capital expenditures of CAD 2.74 million suggest ongoing investment needs, resulting in negative free cash flow. The company's efficiency metrics are constrained by the capital-intensive nature of mining operations.

Earnings Power And Capital Efficiency

The company's earnings power is heavily influenced by gold and silver prices, with diluted EPS of CAD 0.0271 reflecting marginal profitability. Capital efficiency is challenged by high capex requirements, as evidenced by the CAD 2.74 million in capital expenditures. Starcore's ability to generate sustainable returns depends on optimizing production costs and maintaining stable commodity prices.

Balance Sheet And Financial Health

Starcore maintains a conservative balance sheet with CAD 5.33 million in cash and equivalents and total debt of CAD 758,000, indicating low leverage. The company's liquidity position appears adequate, though its negative free cash flow highlights reliance on existing reserves. The absence of significant debt provides financial flexibility but does not eliminate operational risks inherent in mining.

Growth Trends And Dividend Policy

Starcore has no dividend policy, reinvesting cash flows into operations. Growth is contingent on exploration success and metal price trends, with limited visibility into near-term expansion. The company's market cap of CAD 16.7 million reflects its small-scale operations and investor caution toward junior mining firms. Future growth may hinge on discoveries or strategic partnerships.

Valuation And Market Expectations

With a market cap of CAD 16.7 million and a beta of -0.198, Starcore is viewed as a speculative, counter-cyclical play. The lack of dividends and modest earnings suggest investors are primarily betting on commodity price appreciation or exploration upside. Valuation multiples are less relevant given the company's niche size and earnings volatility.

Strategic Advantages And Outlook

Starcore's strategic advantages include its operational focus on a single, well-defined asset and a low-debt balance sheet. However, its outlook remains tied to unpredictable metal prices and exploration outcomes. The company must demonstrate consistent cost management and resource expansion to attract sustained investor interest in a competitive sector.

Sources

Company filings, Toronto Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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