investorscraft@gmail.com

Intrinsic ValueSilver North Resources Ltd. (SNAG.V)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

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

Silver North Resources Ltd. operates as a junior mineral exploration company focused on discovering and developing precious and base metal deposits in North America. The company's core business model involves acquiring, exploring, and advancing mineral properties through systematic geological work with the objective of making economic discoveries that can be monetized through joint ventures, option agreements, or eventual development. Silver North's primary focus is its 100% owned Haldane silver-lead-zinc property in Yukon's historic Keno Hill District, positioning the company within the high-risk, high-reward exploration sector. The company competes in the highly fragmented junior mining space, where success depends on technical expertise, strategic land acquisition, and efficient capital allocation. Silver North's market position is that of an early-stage explorer without producing assets, relying entirely on equity financing to fund exploration programs aimed at increasing property value through resource definition. The company's strategy targets underexplored districts with historical significance and mineralization potential, seeking to create shareholder value through discovery rather than production.

Revenue Profitability And Efficiency

As an exploration-stage company, Silver North generates no revenue from operations and reported a net loss of CAD 2.03 million for the period. The absence of revenue reflects the pre-production nature of its business model, where financial performance is measured by exploration progress rather than traditional profitability metrics. Operating cash flow was negative CAD 1.3 million, consistent with the capital-intensive exploration phase, while capital expenditures of CAD 369,274 were directed toward advancing mineral properties. The company's efficiency is evaluated through its ability to deploy exploration capital effectively to increase property value.

Earnings Power And Capital Efficiency

Silver North's earnings power remains unrealized as the company focuses exclusively on exploration activities without operating mines. The diluted EPS of CAD -0.05 reflects the developmental stage of the business, where value creation potential lies in successful exploration outcomes rather than current earnings generation. Capital efficiency is measured by the company's ability to advance mineral properties through targeted exploration programs while maintaining adequate funding. The negative cash flows are characteristic of junior exploration companies in the pre-discovery phase of their lifecycle.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 709,647, providing limited runway for future exploration programs. With no long-term debt obligations, financial health is primarily dependent on the company's ability to raise additional equity capital to fund ongoing operations. The modest cash position relative to annual cash burn rates indicates the need for near-term financing to sustain exploration activities and advance key properties like the Haldane project.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to exploration success and property advancement, with no current production or revenue growth trajectory. The company does not pay dividends, consistent with its exploration-stage status where all available capital is reinvested into property exploration and development. Future growth potential depends on successful resource definition, partnership formations, or discovery events that could significantly enhance property valuations. The company's progress is measured through technical milestones rather than financial growth metrics.

Valuation And Market Expectations

With a market capitalization of approximately CAD 21.7 million, valuation reflects market expectations for exploration success rather than current financial performance. The low beta of 0.216 suggests relatively muted sensitivity to broad market movements, characteristic of micro-cap exploration stocks. Market valuation incorporates speculative premium for the company's land position in prospective mining districts, particularly the Haldane property's potential in the established Keno Hill silver district.

Strategic Advantages And Outlook

Silver North's strategic advantages include its 100% ownership of the Haldane property in a proven mining district and management's technical expertise in mineral exploration. The outlook remains highly speculative, dependent on exploration results and the company's ability to secure funding for advanced work programs. Success hinges on demonstrating economic mineralization that could attract joint venture partners or acquisition interest. The company faces typical junior mining risks including funding availability, exploration uncertainty, and commodity price volatility.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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