investorscraft@gmail.com

Intrinsic ValueSprott Silver Miners & Physical Silver ETF (SLVR)

Previous Close$63.75
Intrinsic Value
Upside potential
Previous Close
$63.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sprott Silver Miners & Physical Silver ETF (SLVR) is an exchange-traded fund designed to provide investors with exposure to silver mining companies and physical silver. The fund primarily invests in equity securities of silver miners, producers, and refiners, alongside direct holdings of physical silver bullion. This dual approach allows SLVR to capitalize on both the operational leverage of mining firms and the intrinsic value of silver as a precious metal. The ETF operates in the commodities and natural resources sector, targeting investors seeking inflation hedging, portfolio diversification, or speculative positions in silver price movements. Its market position is niche but strategic, appealing to those who prefer a consolidated vehicle over direct investments in volatile mining equities or physical storage. SLVR differentiates itself by combining the growth potential of mining stocks with the stability of physical assets, offering a balanced risk-reward profile in the silver market.

Revenue Profitability And Efficiency

As an ETF, SLVR does not generate traditional revenue but reported a net income of $19.4 million for FY 2022, driven by investment gains and management fees. The diluted EPS stood at $3.10, reflecting efficient capital allocation despite minimal operating cash flow (-$425,282). With no capital expenditures, the fund maintains a lean operational structure, focusing solely on portfolio management and liquidity provision.

Earnings Power And Capital Efficiency

SLVR’s earnings power is tied to silver price fluctuations and the performance of its underlying mining equities. The fund’s $19.4 million net income demonstrates its ability to capture upside in favorable market conditions. Capital efficiency is high, as the ETF requires minimal overhead, with its modest cash position ($928) and negligible debt ($24,000) underscoring its low-cost, passive investment strategy.

Balance Sheet And Financial Health

SLVR’s balance sheet is straightforward, with minimal liabilities ($24,000 in total debt) and a near-negligible cash position ($928). The absence of significant leverage or operational liabilities indicates strong financial health, though the fund’s performance remains highly dependent on external market factors, particularly silver prices and mining sector dynamics.

Growth Trends And Dividend Policy

Growth for SLVR is contingent on silver market trends and mining sector performance. The fund did not distribute dividends in FY 2022, aligning with its focus on capital appreciation rather than income generation. Investor interest may fluctuate with macroeconomic conditions, such as inflation expectations or industrial demand for silver.

Valuation And Market Expectations

SLVR’s valuation is primarily driven by the net asset value (NAV) of its holdings, which are sensitive to silver prices and mining stock valuations. Market expectations hinge on macroeconomic factors, including monetary policy and industrial demand, making the ETF a tactical rather than long-term holding for many investors.

Strategic Advantages And Outlook

SLVR’s strategic advantage lies in its hybrid exposure to both physical silver and mining equities, offering diversification within the silver market. The outlook depends on silver’s dual role as a monetary and industrial commodity, with potential tailwinds from inflation hedging or green energy demand. However, volatility in mining stocks and silver prices remains a key risk.

Sources

Fund annual report (FY 2022)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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