investorscraft@gmail.com

Intrinsic ValueSalazar Resources Limited (SRL.V)

Previous Close$0.24
Intrinsic Value
Upside potential
Previous Close
$0.24

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

Salazar Resources Limited operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits throughout Latin America, with its primary operations concentrated in Ecuador. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its portfolio of mineral properties toward discovery and eventual development or joint venture partnerships. Salazar's principal asset is the Curipamba project, a significant land package covering approximately 21,500 hectares that hosts volcanogenic massive sulfide deposits containing copper, zinc, lead, gold, and silver mineralization. The company maintains additional exploration projects including Pijili, Macara, Rumiñahui, Los Osos, Santiago, Los Santos, and El Potro, collectively representing a diversified pipeline of early to advanced-stage exploration targets. Operating within the highly speculative junior mining sector, Salazar competes for investor capital against numerous other exploration companies, with its market position heavily dependent on technical exploration success and the ability to demonstrate economic potential across its property portfolio. The company's strategic focus on Ecuador positions it within an emerging mining jurisdiction that has attracted significant investment in recent years, though this also carries inherent geopolitical and regulatory risks that must be carefully managed.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Salazar Resources reported no operating revenue for the period, consistent with its business stage focused solely on mineral property acquisition and exploration. The company recorded a net loss of CAD 4.64 million, reflecting the substantial costs associated with maintaining its exploration portfolio and corporate operations without offsetting income streams. Operating cash flow was negative CAD 1.34 million, while capital expenditures of CAD 0.76 million were directed toward advancing exploration activities across its project pipeline.

Earnings Power And Capital Efficiency

Salazar's earnings power remains unrealized as the company has not yet advanced any projects to production. The diluted EPS of -CAD 0.022 reflects the capital-intensive nature of mineral exploration without corresponding revenue generation. The company's capital efficiency is measured through exploration progress rather than traditional financial returns, with expenditures focused on increasing the value of its mineral property portfolio through technical work and discovery potential.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 0.64 million as of period end. With no long-term debt obligations, Salazar's financial health is primarily dependent on its ability to raise additional equity financing to fund ongoing exploration programs. The current cash position suggests the company will need to access capital markets in the near term to sustain operations and advance its project pipeline.

Growth Trends And Dividend Policy

Growth for Salazar is measured through exploration milestones rather than financial metrics, with progress dependent on successful drilling results and resource definition. The company does not pay dividends, consistent with its pre-production stage, as all available capital is reinvested into exploration activities. Future growth potential hinges on demonstrating economic mineralization across its project portfolio to attract development partners or acquisition interest.

Valuation And Market Expectations

With a market capitalization of approximately CAD 37.3 million, the market valuation reflects investor expectations for exploration success rather than current financial performance. The beta of 1.22 indicates higher volatility than the broader market, typical for junior mining stocks whose fortunes are tied to commodity prices and exploration outcomes. Valuation is primarily driven by the perceived potential of the Curipamba project and the company's broader exploration portfolio.

Strategic Advantages And Outlook

Salazar's strategic advantage lies in its established portfolio of Ecuadorian exploration properties in a region gaining recognition for mineral potential. The outlook remains highly speculative, dependent on exploration success, commodity price trends, and the company's ability to secure funding. Success would likely involve proving up economic resources that could attract joint venture partners or acquisition interest from larger mining companies seeking development-stage assets.

Sources

Company descriptionFinancial data provided

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