investorscraft@gmail.com

Intrinsic ValueSolitario Zinc Corp. (SLR.TO)

Previous Close$1.08
Intrinsic Value
Upside potential
Previous Close
$1.08

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

Solitario Zinc Corp. is an exploration-stage company focused on acquiring and developing zinc and base metal properties across North and South America. The company's core revenue model hinges on advancing its portfolio of mineral projects, including the Lik zinc-lead-silver property in Alaska, the Florida Canyon zinc project in Peru, and the Chambara exploration project. Operating in the highly cyclical industrial materials sector, Solitario Zinc leverages strategic joint ventures and partnerships to mitigate exploration risks while positioning itself for future production. The company’s market position is defined by its niche focus on zinc, a critical industrial metal with applications in galvanization and alloys. Despite being pre-revenue, Solitario Zinc’s asset base in politically stable jurisdictions like Alaska and Peru provides long-term optionality in a tightening zinc supply market. Its 50% stake in the high-grade Lik project underscores its potential to transition from explorer to developer, contingent on successful feasibility studies and financing.

Revenue Profitability And Efficiency

As an exploration-stage company, Solitario Zinc reported no revenue in the period, with a net loss of CAD 5.37 million and diluted EPS of -CAD 0.0663. Operating cash flow was negative CAD 5.1 million, reflecting ongoing exploration expenditures. Capital expenditures were minimal at CAD 55,000, indicating a lean operational approach focused on advancing existing projects rather than new acquisitions.

Earnings Power And Capital Efficiency

The company’s earnings power remains unrealized, with negative profitability metrics typical of pre-production miners. Capital efficiency is constrained by the high-risk nature of exploration, though its joint venture structure (e.g., 50% interest in Lik) reduces solo capital burdens. The absence of revenue amplifies reliance on equity financing or partnerships to fund development.

Balance Sheet And Financial Health

Solitario Zinc’s balance sheet reflects its early-stage status, with limited cash reserves of CAD 81,000 and nominal debt of CAD 50,000. The negative operating cash flow and minimal liquidity suggest near-term funding needs, likely through equity issuance or asset-level partnerships. Financial health hinges on successful project advancement to attract further investment.

Growth Trends And Dividend Policy

Growth is contingent on resource definition and project development, with no near-term production visibility. The company does not pay dividends, retaining all capital for exploration. Long-term trends depend on zinc market dynamics and the ability to advance Lik or Florida Canyon toward feasibility.

Valuation And Market Expectations

The CAD 67.8 million market cap implies speculative valuation, pricing in optionality for zinc price upside and project milestones. The low beta (0.497) suggests muted sensitivity to broader markets, typical of micro-cap explorers. Investors likely await catalysts like resource updates or partnership announcements.

Strategic Advantages And Outlook

Solitario Zinc’s key advantage lies in its high-potential zinc assets and joint venture structure, which mitigates risk. The outlook remains speculative, with success tied to zinc demand trends and exploration outcomes. Near-term challenges include funding exploration without diluting shareholders excessively.

Sources

Company description, financial metrics from disclosed filings (likely SEDAR or TSX filings), market data from exchange sources.

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