investorscraft@gmail.com

Intrinsic ValueSilver One Resources Inc. (SVE.V)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

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 One Resources Inc. operates as a junior exploration company focused on the acquisition, exploration, and development of silver-dominant mineral properties primarily in Nevada, USA, and Arizona. The company's core strategy centers on advancing its flagship Candelaria silver project, a past-producing asset with significant exploration potential, while maintaining a portfolio of earlier-stage prospects like the Cherokee and Phoenix properties. Operating within the highly competitive precious metals sector, Silver One targets district-scale opportunities in proven mining jurisdictions, leveraging geological expertise to identify undervalued assets. The company's revenue model is entirely exploration-driven, relying on equity financing to fund technical programs aimed at increasing resource estimates and demonstrating project economics. Its market position is that of an early-stage developer, competing for capital alongside numerous other junior miners while seeking to create shareholder value through mineral discovery and strategic project advancement.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Silver One generated no operating income during the period, reflecting its development-stage status. The company reported a net loss of CAD 2.83 million, consistent with its focus on advancing mineral properties through exploration activities. Operating cash flow was negative CAD 1.47 million, while capital expenditures of CAD 2.82 million were directed toward property evaluation and development work. These financial metrics are characteristic of junior mining companies in the exploration phase, where significant capital is deployed before potential production.

Earnings Power And Capital Efficiency

Silver One currently lacks earnings power as it has not reached commercial production. The negative EPS of CAD 0.011 reflects the company's investment phase, where capital is allocated to exploration rather than income generation. Capital efficiency is measured through exploration progress rather than traditional financial returns, with funds primarily directed toward technical programs designed to increase property values. The company's ability to advance projects economically will determine future capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 2.73 million, providing liquidity for near-term exploration activities. With no long-term debt obligations, Silver One's financial risk profile remains low, though it requires periodic equity financing to sustain operations. The balance sheet strength lies in its mineral property interests, particularly the Candelaria project, which represents the primary asset value beyond current cash reserves.

Growth Trends And Dividend Policy

Growth is measured through exploration milestones rather than financial metrics, with progress dependent on successful resource definition and project advancement. The company does not pay dividends, consistent with its development-stage status where all capital is reinvested into exploration programs. Future growth potential hinges on demonstrating economic viability at its key properties and potentially advancing toward development decisions, though this remains several years from realization.

Valuation And Market Expectations

With a market capitalization of approximately CAD 108.9 million, valuation reflects investor expectations for future resource growth and project development success rather than current financial performance. The high beta of 1.912 indicates significant volatility and sensitivity to silver price movements and exploration news flow. Market expectations are centered on exploration results from the Candelaria project and the company's ability to demonstrate economic potential through technical studies.

Strategic Advantages And Outlook

Silver One's strategic advantages include its focus on silver-dominant assets in mining-friendly jurisdictions and its debt-free capital structure. The outlook remains contingent on successful exploration outcomes and the ability to secure additional funding as needed. Near-term catalysts include exploration results from Candelaria and progress on metallurgical testing. The company faces typical junior mining risks including funding requirements, exploration uncertainty, and commodity price volatility that will influence its development trajectory.

Sources

Company financial statementsTSXV filingsCorporate description

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