investorscraft@gmail.com

Intrinsic ValueSilver Range Resources Ltd. (SNG.V)

Previous Close$0.17
Intrinsic Value
Upside potential
Previous Close
$0.17

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 Range Resources Ltd. operates as a junior mineral exploration company focused on acquiring and evaluating precious metal properties across Canada's northern territories and Nevada. The company's core revenue model is predicated on strategic property acquisition, early-stage exploration, and potential joint venture partnerships or property option agreements to fund advancement without significant capital expenditure. Silver Range targets gold, silver, zinc, lead, and copper deposits, building a diversified portfolio of early-stage projects in geopolitically stable jurisdictions. As a micro-cap explorer on the TSX Venture Exchange, the company occupies a high-risk, high-potential niche within the basic materials sector. Its market position is characterized by a project generator approach, aiming to create value through discovery and strategic deals rather than operating mines. The company's success depends on its geological expertise, ability to secure promising land packages, and efficiently allocating its limited capital to exploration programs that can attract larger partners or market interest.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Silver Range generated no operating revenue during the period, which is typical for its development stage. The company reported a net loss of approximately CAD 4.18 million, reflecting the substantial costs associated with mineral property evaluation and corporate administration. With negative operating cash flow of CAD 521,803, the company's operations are entirely funded through equity financing. Capital expenditures of CAD 154,196 indicate modest investment in property exploration activities relative to its overall cash burn rate.

Earnings Power And Capital Efficiency

Silver Range currently demonstrates no earnings power due to its pre-production status, with a diluted EPS of -CAD 0.0433. The company's capital efficiency must be evaluated through its ability to advance exploration projects with limited financial resources. The negative cash flow from operations highlights the capital-intensive nature of mineral exploration without corresponding revenue streams. Investment decisions focus entirely on maximizing the potential for mineral discovery per dollar spent on exploration programs.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of approximately CAD 1.57 million. With no total debt obligations, Silver Range avoids interest expenses and covenant constraints that typically challenge junior miners. However, the limited cash position relative to its annual cash burn rate indicates a need for future financing to sustain operations. The financial health is typical of early-stage explorers, characterized by minimal liabilities but constrained liquidity requiring regular equity raises.

Growth Trends And Dividend Policy

Growth for Silver Range is measured through property portfolio expansion and exploration milestone achievements rather than financial metrics. The company does not pay dividends, consistent with its development-stage status where all capital is reinvested into exploration activities. Future growth depends entirely on successful exploration results, property acquisitions, and the ability to attract partnership funding. The absence of revenue growth trends reflects the binary nature of exploration success in the junior mining sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 11.3 million, the market valuation reflects speculative potential rather than current financial performance. The negative beta of -0.103 suggests low correlation with broader market movements, typical for micro-cap resource stocks driven by company-specific exploration news. Valuation is entirely forward-looking, incorporating expectations for discovery success, property potential, and future partnership opportunities that could unlock value beyond current financial metrics.

Strategic Advantages And Outlook

Silver Range's strategic advantages include its focus on politically stable jurisdictions and a diversified precious metals portfolio. The company's project generator model allows it to advance multiple prospects with limited capital. The outlook remains highly speculative, dependent on exploration success and market conditions for junior mining equities. Success requires technical execution in exploration, prudent financial management, and the ability to navigate the cyclical nature of resource investment markets while advancing its property portfolio toward value-creating milestones.

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