investorscraft@gmail.com

Intrinsic ValueSarama Resources Ltd (SWA.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Sarama Resources Ltd operates as a gold exploration company focused exclusively on West Africa's prolific mineral belts. The company's core business model centers on acquiring, exploring, and developing gold properties through systematic geological programs with the ultimate objective of discovering economically viable deposits for future production or strategic partnerships. Sarama maintains a focused portfolio of three key projects in Burkina Faso: the flagship 100%-owned Sanutura Project spanning 1,420 km² in the Houndé Belt, an 18% interest in the neighboring Karankasso Project, and the 100%-owned Koumandara Project in the Banfora Belt. This strategic positioning within established gold corridors provides exposure to significant exploration upside while leveraging existing geological knowledge and infrastructure. As an exploration-stage entity, Sarama generates no revenue and relies entirely on equity financing to fund its activities, positioning it as a high-risk, high-reward opportunity for investors seeking leverage to gold price movements through early-stage asset development. The company's market position is that of a junior explorer with concentrated land holdings in a recognized gold province, competing for capital among numerous similar ventures while differentiating through project scale and strategic location.

Revenue Profitability And Efficiency

As an exploration-stage company, Sarama Resources currently generates no revenue from operations. The company reported a net loss of CAD 4.3 million for the period, reflecting the substantial costs associated with maintaining and advancing its exploration properties in Burkina Faso. Operating cash flow was negative CAD 1.3 million, consistent with the pre-revenue nature of mineral exploration activities where expenditures consistently outpace any potential income streams until a project reaches development or production stages.

Earnings Power And Capital Efficiency

Sarama's earnings power remains unrealized, with diluted EPS of -CAD 0.0193 reflecting the company's pre-production status. Capital expenditures were minimal at CAD 1,363, indicating limited active exploration during the period. The company's capital efficiency must be assessed through the lens of exploration success rather than traditional financial metrics, with value creation dependent on technical advancements and resource definition across its project portfolio.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 1.1 million. With no long-term debt obligations, Sarama's financial health is primarily dependent on its ability to secure additional equity financing to fund ongoing exploration programs and corporate operations. The modest cash position relative to annual cash burn rates suggests likely near-term financing requirements to sustain operations.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to exploration success and resource expansion across Sarama's project portfolio. The company maintains no dividend policy, consistent with its development stage, and reinvests all available capital into exploration activities. Future value accretion depends on technical milestones, partnership developments, or favorable movements in gold prices that enhance project economics.

Valuation And Market Expectations

With a market capitalization of approximately CAD 20.7 million, the market appears to ascribe modest value to Sarama's exploration portfolio despite the absence of revenue. The beta of 1.046 indicates slightly higher volatility than the broader market, typical for junior mining stocks. Valuation reflects speculative expectations regarding exploration potential rather than current financial performance.

Strategic Advantages And Outlook

Sarama's primary strategic advantage lies in its land position within proven gold belts in Burkina Faso, offering exploration leverage in a mining-friendly jurisdiction. The outlook remains highly speculative, contingent on exploration success, financing availability, and gold market conditions. Political stability in the region and technical execution will be critical determinants of the company's ability to advance its assets toward value-creating milestones.

Sources

Company disclosure documentsExchange 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