investorscraft@gmail.com

Intrinsic ValueSilver Bullet Mines Corp. (SBMI.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

Silver Bullet Mines Corp. operates as a junior exploration and development company focused on precious metals within the basic materials sector. Its core activities center on the acquisition, exploration, and future development of silver and other precious metal properties, primarily located in mining-friendly jurisdictions of Arizona, Idaho, and Nevada. The company's flagship asset is the Buckeye Silver Mine near Globe, Arizona, representing its most advanced project as it transitions from exploration towards potential production. This positions the firm within the highly speculative but high-potential segment of junior miners, targeting resource definition and eventual extraction. The competitive landscape is characterized by numerous micro-cap peers, where success hinges on proving resource viability and securing development capital. Silver Bullet's market position is that of an early-stage developer, with its value proposition tied to the successful advancement of its key projects from exploration targets to economically feasible mining operations, navigating the significant technical and financial challenges inherent to the sector.

Revenue Profitability And Efficiency

The company is currently in a pre-revenue stage, as indicated by zero reported revenue for the fiscal year. Consequently, it reported a net loss of approximately CAD 2.27 million. Operating cash flow was negative CAD 1.35 million, reflecting the ongoing cash burn required to fund exploration and corporate activities. Capital expenditures were minimal at CAD 3,247, suggesting a focus on evaluation and planning rather than significant infrastructure development during this period.

Earnings Power And Capital Efficiency

With no revenue stream, the company's current earnings power is negative, as evidenced by the diluted loss per share of CAD 0.0333. Financial performance is entirely driven by exploration expenditures and administrative costs. Capital efficiency metrics are not applicable in the traditional sense, as the business model is focused on deploying capital into exploration to create future asset value rather than generating returns on existing operations.

Balance Sheet And Financial Health

The balance sheet reflects the profile of a development-stage company. Cash and equivalents are modest at approximately CAD 103,000, which provides limited runway for ongoing operations. Total debt is reported at CAD 2.04 million. The combination of minimal cash reserves and outstanding debt indicates a likely need for additional financing in the near term to continue funding exploration work and corporate overhead.

Growth Trends And Dividend Policy

As a pre-production explorer, growth is measured by project advancement rather than financial metrics. The primary growth trajectory involves progressing the Buckeye Silver Mine through resource definition and feasibility studies. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration and development activities to drive long-term asset appreciation.

Valuation And Market Expectations

The market capitalization of approximately CAD 28.7 million is not supported by current earnings or revenue, implying that valuation is based entirely on the perceived potential of the company's mineral properties. The high beta of 1.826 indicates significant volatility and a strong correlation with the broader precious metals and risk-on sentiment, reflecting the speculative nature of the investment. The market price incorporates expectations for successful resource development and future production.

Strategic Advantages And Outlook

The company's strategic position hinges on the technical potential of its assets, particularly the Buckeye Silver Mine. The primary advantage is its project location in established mining jurisdictions. The outlook is inherently tied to the company's ability to successfully define an economic mineral resource, secure necessary development capital, and advance towards production. Key near-term milestones likely include further drilling results, resource estimates, and feasibility studies, which will be critical for attracting partners or additional investment.

Sources

Company Financial StatementsSEDAR

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