investorscraft@gmail.com

Intrinsic ValueSierra Madre Gold and Silver Ltd. (SM.V)

Previous Close$2.35
Intrinsic Value
Upside potential
Previous Close
$2.35

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

Sierra Madre Gold and Silver Ltd. operates as a mineral exploration company focused on the acquisition, exploration, and development of precious metals properties in Mexico. The company's core revenue model is centered on advancing its key assets, the Tepic silver-gold property and the La Tigra gold-silver property, towards eventual production. These projects are located in the mineral-rich state of Nayarit, positioning the company within the competitive junior mining sector. Sierra Madre's strategy involves systematic exploration to define mineral resources, with the ultimate goal of creating shareholder value through discovery and development rather than generating immediate operating revenue. As a micro-cap explorer on the TSX Venture Exchange, the company competes for capital in a specialized niche, targeting investors seeking leveraged exposure to silver and gold discoveries. Its market position is typical of early-stage explorers, characterized by high-risk, high-reward potential dependent on technical success and commodity price cycles. The company's focus on established mining jurisdictions in Mexico provides some geopolitical stability while offering exploration upside in under-explored terrains with historical mining activity.

Revenue Profitability And Efficiency

As an exploration-stage company, Sierra Madre generated minimal revenue of CAD 6.47 million during the period, while reporting a net loss of CAD 5.58 million. The negative operating cash flow of CAD 5.11 million reflects the company's ongoing investment in exploration activities rather than profitable operations. Capital expenditures of CAD 5.21 million indicate significant investment in property evaluation and development, consistent with the pre-production phase of mineral exploration companies where cash burn is expected as resources are advanced.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0366 demonstrates its current stage as a capital-intensive explorer without earnings generation. Capital efficiency metrics are challenging to assess given the exploratory nature of operations, where success is measured by resource definition rather than immediate returns. The substantial cash outflow for exploration activities represents investment in potential future value creation rather than current earnings power, with returns contingent on successful project advancement.

Balance Sheet And Financial Health

Sierra Madre maintains a relatively constrained financial position with CAD 650,182 in cash against total debt of CAD 7.74 million. This limited liquidity position, combined with consistent negative cash flows, suggests the company will likely require additional financing to sustain its exploration programs. The balance sheet structure is typical of junior explorers, with financial health heavily dependent on the company's ability to raise capital through equity markets to fund ongoing operations and exploration expenditures.

Growth Trends And Dividend Policy

The company follows a growth-focused strategy centered on advancing its Mexican precious metals projects through exploration drilling and resource definition. With no dividend payments, all available capital is reinvested into property evaluation and technical studies. Growth is measured through exploration milestones rather than financial metrics, with success dependent on expanding mineral resources and advancing projects along the development pipeline toward economic feasibility.

Valuation And Market Expectations

The market capitalization of approximately CAD 172.9 million reflects investor expectations for future resource growth and project development success rather than current financial performance. The beta of 0.569 suggests moderate volatility relative to the broader market, though the stock likely exhibits higher sensitivity to precious metal prices and exploration results. Valuation metrics typical of producing companies are not applicable, with market value primarily driven by perceived exploration potential and technical progress.

Strategic Advantages And Outlook

Sierra Madre's strategic position hinges on its portfolio of Mexican precious metals projects in mining-friendly jurisdictions. The outlook remains contingent on successful exploration results, commodity price support, and the company's ability to secure necessary funding. Key advantages include project location in established mining regions and focus on high-demand metals, though the company faces significant execution risks common to early-stage exploration, including funding requirements and technical challenges in resource definition.

Sources

Company financial statementsTSX Venture Exchange filings

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