investorscraft@gmail.com

Intrinsic ValueSilver Spruce Resources Inc. (SSE.V)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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 Spruce Resources Inc. operates as a junior mineral exploration company focused on discovering precious and base metal deposits across North America. The company's core revenue model relies entirely on securing and advancing exploration properties to create value through discovery, with the ultimate goal of joint venture partnerships or outright acquisition by major mining companies. Silver Spruce maintains a diversified portfolio targeting copper, zinc, lead, silver, gold, and rare earth elements across multiple jurisdictions including Mexico and Canada. The company's strategic positioning leverages early-stage property acquisition in proven geological terrains, particularly in mining-friendly regions of Sonora and Chihuahua, Mexico, where it holds significant interests in the Pino de Plata, Jackie Gold, El Mezquite, and Diamante projects. This geographic diversification across established mining districts mitigates country-specific risk while providing exposure to multiple commodity cycles. As a micro-cap exploration firm, Silver Spruce competes in a highly speculative segment of the basic materials sector, where success depends on technical expertise, capital efficiency, and the ability to demonstrate geological potential to attract development capital.

Revenue Profitability And Efficiency

Silver Spruce operates as a pre-revenue exploration company, reporting zero revenue for the fiscal period. The company recorded a net loss of approximately CAD 962,000, reflecting the typical financial profile of junior miners in the exploration phase. Operating cash flow was negative CAD 715,000, consistent with ongoing exploration expenditures and administrative costs required to maintain its property portfolio without generating income.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CAD -0.0032 demonstrates the early-stage nature of its operations. With no current earnings power, capital efficiency is measured through strategic allocation of limited resources to exploration activities. The absence of capital expenditures during the period suggests a focus on low-cost exploration methods and property maintenance rather than significant drilling campaigns.

Balance Sheet And Financial Health

Silver Spruce maintains a minimal balance sheet with cash and equivalents of only CAD 2,186, indicating severe liquidity constraints. The company operates with no debt, which is typical for junior explorers but provides limited financial flexibility. This constrained cash position necessitates frequent capital market access to fund ongoing operations and exploration commitments.

Growth Trends And Dividend Policy

As an exploration-stage company, Silver Spruce's growth trajectory depends entirely on successful mineral discovery and property advancement. The company maintains a no-dividend policy, reinvesting all available capital into exploration activities. Growth is measured through property acquisition and technical progress rather than financial metrics, with the portfolio expansion into Newfoundland representing recent strategic development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.86 million, the market valuation reflects speculative potential rather than current financial performance. The beta of 1.051 indicates slightly higher volatility than the broader market, consistent with micro-cap exploration stocks. Valuation is entirely driven by perceived prospect potential and exploration results rather than traditional financial metrics.

Strategic Advantages And Outlook

Silver Spruce's primary advantage lies in its diversified property portfolio across established mining jurisdictions. The outlook remains highly speculative, dependent on successful exploration results and the ability to secure partnership funding. The company's future hinges on demonstrating technical merit across its projects to attract joint venture interest or discovery-based valuation re-rating in a challenging capital market environment for junior explorers.

Sources

Company DescriptionFinancial Metrics

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