investorscraft@gmail.com

Intrinsic ValueSabina Gold & Silver Corp. (SBB.TO)

Previous Close$2.16
Intrinsic Value
Upside potential
Previous Close
$2.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2006 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sabina Gold & Silver Corp. operates as a precious metals exploration and development company focused on high-potential gold and silver deposits in Canada. Its primary asset, the Back River gold project in Nunavut, encompasses multiple properties, including the advanced-stage Goose project, which is central to its development pipeline. The company also holds a silver royalty on the Hackett River project, diversifying its exposure to precious metals. Positioned in the high-risk, high-reward exploration sector, Sabina targets long-term value creation through resource delineation and eventual mine development. The company’s strategic focus on Nunavut, a jurisdiction with significant mineral potential but challenging logistics, underscores its specialized expertise in Arctic mining projects. While still in the pre-production phase, Sabina’s asset base and disciplined capital allocation provide a foundation for future growth, contingent on successful project advancement and favorable commodity prices.

Revenue Profitability And Efficiency

Sabina reported no revenue in FY 2022, reflecting its pre-production status. The company posted a net loss of CAD 14.4 million, with diluted EPS of -CAD 0.0283, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 13.9 million, while capital expenditures totaled CAD 267.5 million, primarily allocated to advancing the Back River project. These metrics highlight the capital-intensive nature of its development stage.

Earnings Power And Capital Efficiency

With no operating income, Sabina’s earnings power remains unrealized, contingent on project development success. The company’s capital efficiency is currently low, as significant expenditures are directed toward exploration and infrastructure without immediate cash flow generation. Future profitability hinges on transitioning from exploration to production, leveraging its high-grade gold assets in Nunavut.

Balance Sheet And Financial Health

Sabina’s balance sheet shows CAD 43.8 million in cash and equivalents, providing liquidity for near-term activities. Total debt is modest at CAD 16.3 million, suggesting manageable leverage. However, the company’s negative cash flow and substantial capex commitments necessitate careful funding management, likely requiring additional financing or strategic partnerships to advance its projects.

Growth Trends And Dividend Policy

Growth is tied to the Back River project’s progression, with exploration and development driving long-term potential. Sabina does not pay dividends, reinvesting all capital into project advancement. The lack of revenue and dividends is typical for pre-production miners, with value accretion dependent on resource expansion and feasibility milestones.

Valuation And Market Expectations

The market values Sabina at CAD 1.2 billion, reflecting optimism around its gold assets despite no current revenue. Investors likely price in future production potential, with the stock’s beta of 0.87 indicating moderate volatility relative to the broader market. Valuation remains speculative, hinging on successful project execution and gold price trends.

Strategic Advantages And Outlook

Sabina’s key advantage lies in its high-grade Back River project, which could become a significant gold producer. The company’s focus on Nunavut, while logistically challenging, offers first-mover potential in an underexplored region. The outlook depends on securing financing, permitting, and commodity prices, with upside tied to gold market strength and operational milestones.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2007200820092010201120122013201420152016201720182019202020212022202320242025202620272028202920302031

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