investorscraft@gmail.com

Intrinsic ValueWheaton Precious Metals Corp. (SII.DE)

Previous Close116.15
Intrinsic Value
Upside potential
Previous Close
116.15

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

Wheaton Precious Metals Corp. operates as a unique player in the precious metals streaming sector, specializing in long-term purchase agreements for silver, gold, and cobalt production. Unlike traditional mining companies, Wheaton provides upfront financing to mining operators in exchange for the right to purchase metals at predetermined prices, reducing operational risks while securing stable supply streams. The company’s diversified portfolio spans eight key segments, including high-quality assets like the San Dimas, Penasquito, and Salobo mines, ensuring resilience against regional or commodity-specific downturns. As a leader in the streaming model, Wheaton benefits from lower-cost production and scalable revenue, positioning it favorably in the volatile industrial materials sector. Its strategic focus on long-term contracts with established miners enhances predictability, while its lean corporate structure—employing just 39 full-time staff—underscores operational efficiency. The firm’s market position is further strengthened by its exposure to both precious and battery metals, aligning with global demand trends for renewable energy and inflation hedges.

Revenue Profitability And Efficiency

In its latest fiscal year, Wheaton reported revenue of €1.28 billion and net income of €529 million, reflecting a robust 41% net margin. The company’s streaming model drives high profitability, with diluted EPS of €1.17. Operating cash flow stood at €1.03 billion, significantly covering capital expenditures of €655 million, highlighting efficient cash generation. This underscores the asset-light model’s advantage in converting revenue to free cash flow.

Earnings Power And Capital Efficiency

Wheaton’s earnings power is anchored in its low-cost streaming agreements, which yield consistent margins despite commodity price fluctuations. The company’s capital efficiency is evident in its minimal debt (€5.2 million) against €818 million in cash, enabling flexibility for future streaming deals. Its ability to reinvest cash flows into accretive contracts without heavy operational burdens reinforces long-term earnings sustainability.

Balance Sheet And Financial Health

The balance sheet remains exceptionally strong, with cash and equivalents of €818 million dwarfing total debt of €5.2 million, resulting in a near debt-free position. This liquidity, combined with predictable cash flows from streaming contracts, provides ample capacity to fund growth initiatives or weather market downturns without financial strain.

Growth Trends And Dividend Policy

Wheaton’s growth is tied to expanding its streaming portfolio, with recent investments in cobalt and gold streams diversifying its exposure. The company pays a reliable dividend (€0.57 per share), supported by its high free cash flow conversion. While dividend growth is modest, the payout is sustainable given the asset-light model’s low capital intensity.

Valuation And Market Expectations

With a market cap of €34.7 billion and a beta of 0.62, Wheaton trades as a lower-volatility play in the materials sector. Investors likely prize its predictable cash flows and inflation-hedging attributes, though its premium valuation reflects these defensive qualities. The streaming model’s scalability suggests room for multiple expansion if commodity demand persists.

Strategic Advantages And Outlook

Wheaton’s strategic edge lies in its first-mover advantage in streaming, diversified asset base, and disciplined capital allocation. The outlook remains positive, supported by global demand for precious metals and battery materials. Risks include reliance on partner mines’ performance, but the company’s contract structure mitigates operational exposure. Its lean operations and strong balance sheet position it for opportunistic growth.

Sources

Company filings, Bloomberg

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