investorscraft@gmail.com

Intrinsic ValueSilver Tiger Metals Inc. (SLVR.V)

Previous Close$1.02
Intrinsic Value
Upside potential
Previous Close
$1.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Silver Tiger Metals Inc. operates as a mineral exploration company focused on discovering and developing precious metal deposits in Mexico. The company's core business model centers on the systematic exploration of its flagship El Tigre property, a 28,414-hectare land package in the mineral-rich Sonora region. As a pure-play exploration entity, Silver Tiger generates no operating revenue, instead relying on equity financing to fund geological surveys, drilling programs, and resource definition activities. The company targets polymetallic mineralization, primarily seeking silver and gold deposits while also evaluating copper, zinc, and lead potential. Within the competitive junior mining sector, Silver Tiger maintains a strategic position by advancing a historically significant property with documented past production, aiming to establish a substantial mineral resource that could attract acquisition interest or justify future development. The company's market positioning relies on technical expertise and methodical exploration approach rather than production capabilities, distinguishing it from revenue-generating mining operators. Silver Tiger competes for investor capital against numerous other exploration-stage companies, with its valuation heavily dependent on drill results and resource expansion milestones rather than conventional financial metrics.

Revenue Profitability And Efficiency

As an exploration-stage company, Silver Tiger Metals reports no revenue generation, reflecting its pre-production status. The company recorded a net loss of CAD 4.25 million for the period, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was negative CAD 2.84 million, primarily funding ongoing exploration programs and corporate overhead. Capital expenditures of CAD 3.19 million demonstrate significant investment in property evaluation and drilling campaigns aimed at advancing the El Tigre project toward resource definition.

Earnings Power And Capital Efficiency

Silver Tiger's earnings power remains unrealized pending successful exploration outcomes and potential future mine development. The diluted EPS of -CAD 0.0116 reflects the company's current stage of investing in exploration rather than generating returns. Capital efficiency is measured through exploration progress and resource definition rather than traditional return metrics. The company's ability to deploy capital effectively toward discovering economically viable mineralization will ultimately determine its long-term value creation potential.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 3.19 million, providing near-term funding for exploration activities. With no long-term debt obligations, Silver Tiger's financial risk profile remains focused on equity dilution rather than credit concerns. The current cash position must support ongoing exploration expenditures while the company seeks additional financing through equity markets to sustain multi-year exploration programs necessary for project advancement.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success and resource expansion at the El Tigre property. The company does not pay dividends, consistent with its development-stage status where all available capital is reinvested into exploration activities. Future value accretion depends on technical milestones such as resource estimates, metallurgical testing results, and feasibility studies that could potentially lead to project development or strategic partnerships.

Valuation And Market Expectations

The market capitalization of approximately CAD 318.6 million reflects investor expectations for exploration success rather than current financial performance. The elevated beta of 1.879 indicates high sensitivity to precious metal price movements and exploration news flow. Valuation incorporates speculative premium for the project's potential, with market participants pricing in successful resource definition and future development optionality at the El Tigre property.

Strategic Advantages And Outlook

Silver Tiger's primary strategic advantage lies in its 100% ownership of the large-scale El Tigre property in a proven mining jurisdiction. The historical production background of the asset provides geological confidence, while the company's systematic exploration approach aims to define modern resources. The outlook remains contingent on exploration results, financing availability, and silver market conditions, with success measured through technical milestones rather than near-term financial metrics.

Sources

Company financial statementsTSXV filingsCorporate description

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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