investorscraft@gmail.com

Intrinsic ValueHoney Badger Silver Inc. (TUF.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

Honey Badger Silver Inc. operates as a mineral exploration company focused on acquiring and developing precious and base metal properties across Canada. The company's core strategy involves identifying undervalued mineral assets, conducting systematic exploration programs, and advancing projects toward development-ready status. Its flagship Thunder Bay Polymetallic Silver Project in Ontario represents a significant land package of 16,800 hectares targeting silver-cobalt-gold mineralization. The company maintains a diversified portfolio including the Clear Lake deposit in Yukon and several silver projects in southeastern Yukon, positioning itself as a specialized explorer in Canadian precious metals jurisdictions. Honey Badger Silver leverages geological expertise to build value through discovery and resource definition, operating in mining-friendly regions with established infrastructure. The company competes in the junior mining sector by focusing on high-potential silver and polymetallic assets, seeking to create shareholder value through strategic acquisitions and methodical exploration progress rather than production revenue.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Honey Badger Silver generated no operating revenue during the period, which is typical for junior mining firms in the development phase. The company reported a net loss of approximately CAD 2.1 million, reflecting expenditures on exploration activities and corporate operations. With negative operating cash flow of CAD 1.8 million, the company's financial performance aligns with its stage of investing in property evaluation and technical studies rather than generating returns from production.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, with diluted EPS of -CAD 0.037, as it focuses capital entirely on exploration and development activities. Capital efficiency is measured through advancement of mineral properties rather than traditional financial returns. The absence of capital expenditures in the period suggests the company may have focused on evaluation work rather than major drilling campaigns, maintaining a lean operational structure while preserving cash for strategic opportunities.

Balance Sheet And Financial Health

Honey Badger Silver maintains a debt-free balance sheet with CAD 450,100 in cash and equivalents, providing limited working capital for ongoing operations. The company's financial health is characterized by minimal liabilities but constrained liquidity, typical of junior explorers dependent on equity financing. With a market capitalization of approximately CAD 27.4 million, the balance sheet reflects the high-risk profile of early-stage mineral exploration companies requiring regular capital infusion to advance projects.

Growth Trends And Dividend Policy

Growth is measured through project advancement rather than financial metrics, with the company focusing on expanding its mineral property portfolio and conducting exploration programs. The company maintains no dividend policy, consistent with pre-production mining companies that reinvest all available capital into exploration activities. Future growth depends on successful exploration results, property acquisitions, and the ability to secure financing to advance projects through development stages.

Valuation And Market Expectations

The market capitalization of approximately CAD 27.4 million reflects investor expectations for discovery potential and project advancement rather than current financial performance. The beta of 0.523 suggests lower volatility relative to the broader market, possibly indicating perceived stability in the company's exploration strategy. Valuation is primarily driven by speculative interest in the company's mineral properties and exploration prospects rather than conventional financial metrics.

Strategic Advantages And Outlook

Honey Badger Silver's strategic advantages include its focused portfolio of Canadian silver projects in mining-friendly jurisdictions and experienced management team. The outlook depends on exploration success, commodity price trends, and ability to secure partnership or financing arrangements. The company faces typical junior mining challenges including funding requirements, exploration risk, and market sentiment toward precious metals, with success contingent on demonstrating technical progress across its property portfolio.

Sources

Company disclosure filingsTSXV regulatory 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