investorscraft@gmail.com

Intrinsic ValueSierra Metals Inc. (SMT.TO)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

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 Metals Inc. is a mid-tier mining company specializing in the exploration, development, and production of precious and base metals, primarily silver, copper, lead, zinc, and gold. The company operates key assets in Peru and Mexico, including the Yauricocha Mine, a polymetallic operation with significant reserves, and the Bolivar and Cusi Mines in Mexico. These properties position Sierra Metals as a regional player in the industrial materials sector, leveraging high-grade deposits to drive production efficiency. The company’s revenue model is anchored in metal sales, with pricing exposure to global commodity markets, making it sensitive to fluctuations in metal demand and macroeconomic trends. Sierra Metals competes in a capital-intensive industry, where operational scale and cost management are critical. Its market position is bolstered by strategic asset diversification, though it faces competition from larger miners with greater financial and operational resources. The company’s focus on exploration and development underscores its growth-oriented strategy, targeting resource expansion to sustain long-term production.

Revenue Profitability And Efficiency

In FY 2024, Sierra Metals reported revenue of CAD 272.6 million, reflecting its operational output amid volatile metal prices. Net income stood at CAD 15.8 million, with diluted EPS of CAD 0.07, indicating modest profitability. Operating cash flow of CAD 65.1 million suggests reasonable liquidity generation, though capital expenditures of CAD 59.6 million highlight ongoing investment in mine development and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to metal price cycles and operational efficiency. With a beta of 1.77, Sierra Metals exhibits higher volatility relative to the market, reflecting its sensitivity to commodity prices. Capital efficiency is challenged by the capital-intensive nature of mining, though operating cash flow coverage of expenditures indicates manageable reinvestment needs.

Balance Sheet And Financial Health

Sierra Metals maintains a leveraged balance sheet, with total debt of CAD 95.7 million against cash and equivalents of CAD 19.8 million. The debt level, while significant, is partially offset by operating cash flow. The absence of dividends aligns with the company’s focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is driven by exploration and development, with no current dividend policy, as retained earnings are prioritized for capital projects. The company’s market cap of CAD 246 million reflects investor expectations tied to resource expansion and metal price trends.

Valuation And Market Expectations

The market values Sierra Metals at a premium to its earnings, given its growth potential in base and precious metals. However, high beta indicates investor caution regarding commodity-linked volatility.

Strategic Advantages And Outlook

Sierra Metals benefits from geographically diversified assets and a focus on high-grade deposits. The outlook hinges on metal price stability and operational execution, with exploration success critical to sustaining long-term value.

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