investorscraft@gmail.com

Intrinsic ValueSolaris Resources Inc. (SLS.TO)

Previous Close$12.57
Intrinsic Value
Upside potential
Previous Close
$12.57

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

Solaris Resources Inc. is a mineral exploration company focused on acquiring and developing high-potential copper and gold projects, primarily in Ecuador. Its flagship asset, the Warintza Copper and Gold Project, spans 268 km² and represents a significant undeveloped resource in a region with growing geopolitical stability for mining investments. The company operates in the competitive precious metals sector, where junior explorers like Solaris must balance aggressive exploration with capital discipline to attract institutional investors. Solaris differentiates itself through its concentrated focus on Warintza's tier-one potential and strategic partnerships, positioning it as a potential acquisition target for major miners seeking copper exposure. The company's success hinges on advancing Warintza through resource definition and feasibility studies while navigating the capital-intensive nature of greenfield exploration.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Solaris reported no income in FY2023, with a net loss of CAD 41.0 million, reflecting typical expenditures for early-stage mineral projects. The negative operating cash flow of CAD 58.4 million underscores the capital-intensive phase of resource definition drilling and studies at Warintza. With no current production, efficiency metrics are less applicable than for operating miners.

Earnings Power And Capital Efficiency

Solaris's earnings power remains unrealized pending project development, with diluted EPS of CAD -0.29. The company's capital efficiency is currently directed toward expanding Warintza's resource base, with modest capital expenditures of CAD 250,000 suggesting most spending is allocated to operational rather than fixed asset growth.

Balance Sheet And Financial Health

The balance sheet shows CAD 31.7 million in cash against CAD 49.6 million in total debt, indicating moderate liquidity pressure for an explorer. With negative cash flows and no near-term revenue, the company's financial health depends on its ability to secure additional financing or strategic partnerships to fund ongoing exploration programs.

Growth Trends And Dividend Policy

Growth is entirely project-driven, with success contingent on Warintza's resource expansion and eventual feasibility. The company maintains no dividend policy, typical for exploration-stage firms, reinvesting all available capital into project advancement. Market capitalization of CAD 1.02 billion reflects investor expectations for resource growth and eventual project monetization.

Valuation And Market Expectations

The market appears to ascribe significant optionality value to Warintza, with Solaris trading on resource potential rather than current financial metrics. The high beta of 2.03 indicates substantial sensitivity to copper price movements and exploration results, characteristic of single-asset explorers.

Strategic Advantages And Outlook

Solaris's key advantage lies in Warintza's scale and location in a mining-friendly jurisdiction of Ecuador. The outlook depends on successful resource delineation and securing development capital. Risks include commodity price volatility and execution challenges, but the project's tier-one potential offers upside if copper market fundamentals remain strong.

Sources

Company filings, market data

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