investorscraft@gmail.com

Intrinsic ValueTier One Silver Inc. (TSLV.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Tier One Silver Inc. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in the prolific mining regions of southwest Peru. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its portfolio of early-stage projects with the objective of making significant mineral discoveries that can be monetized through joint ventures, option agreements, or eventual development. Its flagship Curibaya project spans approximately 17,000 hectares in the Tacna region, complemented by the Hurricane Silver project in Cusco and the Coastal Batholith project, collectively covering over 90,000 hectares of prospective ground. Operating within the highly competitive junior mining sector, Tier One Silver targets silver, gold, and base metal mineralization in a country renowned for its mining-friendly jurisdiction and world-class deposits. The company's market position is that of an early-stage explorer, competing for investor capital against numerous peers by emphasizing the geological potential of its land package and management's technical expertise in Peruvian geology.

Revenue Profitability And Efficiency

As an exploration-stage company, Tier One Silver generated no revenue during the period, which is typical for junior miners focused solely on property acquisition and exploration activities. The company reported a net loss of CAD 3.68 million, reflecting the substantial costs associated with advancing its mineral properties through geological work programs. With negative operating cash flow of CAD 2.28 million, the company remains entirely dependent on equity financing to fund its exploration initiatives and administrative overhead.

Earnings Power And Capital Efficiency

Tier One Silver currently lacks earnings power as it has not reached production stage. The company's capital efficiency must be evaluated through its ability to deploy exploration dollars toward discovering economically viable mineral deposits. With no capital expenditures reported for the period, the company appears to have focused its limited resources on early-stage exploration work rather than significant drilling campaigns or resource definition programs.

Balance Sheet And Financial Health

The company maintains a minimal balance sheet with cash and equivalents of CAD 171,294, representing a constrained financial position for an exploration company. With no debt obligations, Tier One Silver operates with a clean capital structure, though the limited cash reserves indicate an imminent need for additional financing to continue exploration activities. The financial health is typical of early-stage explorers but requires careful monitoring of funding runway.

Growth Trends And Dividend Policy

Growth for Tier One Silver is measured through exploration milestones rather than financial metrics, with progress dependent on successful drilling results and resource expansion. The company does not pay dividends, consistent with its development-stage status where all available capital is reinvested into exploration programs. Future growth prospects hinge entirely on demonstrating the economic potential of its Peruvian properties through systematic exploration work.

Valuation And Market Expectations

With a market capitalization of approximately CAD 25.6 million, the market valuation reflects speculative expectations about the company's exploration potential rather than current financial performance. The beta of 1.575 indicates higher volatility than the broader market, characteristic of junior mining stocks whose values are heavily influenced by commodity price movements and exploration news flow. Investor expectations are centered on discovery potential rather than near-term profitability.

Strategic Advantages And Outlook

Tier One Silver's strategic advantages include its focus on Peru's established mining districts and its portfolio of large, prospective land packages. The outlook remains highly speculative, dependent on successful exploration results and the ability to secure additional funding. The company's future hinges on demonstrating technical progress at its key projects to attract partnership interest or further investment, with the inherent risks typical of early-stage mineral exploration.

Sources

Company disclosureTSXV 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