investorscraft@gmail.com

Intrinsic ValueTrevali Mining Corporation (TV.TO)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trevali Mining Corporation operates as a base-metals mining company, specializing in zinc, lead, silver, copper, and gold deposits. Its core revenue model relies on the acquisition, exploration, and development of mineral properties, with key operational assets including the Perkoa Mine in Burkina Faso, Rosh Pinah Mine in Namibia, and Caribou Mine in Canada. The company also holds strategic interests in undeveloped projects such as Halfmile, Stratmat, and Restigouche in New Brunswick, as well as the Gergarub project in Namibia. Trevali’s market position is defined by its geographically diversified portfolio, though it remains a mid-tier player in the competitive base-metals sector. The company’s focus on zinc—a critical industrial metal—positions it within global supply chains for infrastructure and manufacturing. However, its reliance on a few operational mines exposes it to commodity price volatility and geopolitical risks in jurisdictions like Burkina Faso and Namibia. Trevali’s secondary exposure to silver and lead provides some revenue diversification, but its growth prospects hinge on expanding existing operations and advancing exploration projects.

Revenue Profitability And Efficiency

In FY 2021, Trevali reported revenue of CAD 288.1 million, reflecting its operational scale in base-metals mining. However, the company posted a net loss of CAD 3.2 million, with diluted EPS of -CAD 0.0039, indicating margin pressures from cost inflation or operational challenges. Operating cash flow stood at CAD 107.2 million, suggesting reasonable cash generation, though capital expenditures of CAD 55.2 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

Trevali’s earnings power appears constrained, as evidenced by its negative net income. The company’s capital efficiency is moderated by its high beta of 2.87, reflecting sensitivity to commodity cycles. Operating cash flow coverage of capital expenditures suggests manageable reinvestment requirements, but profitability remains vulnerable to zinc price fluctuations and operational execution.

Balance Sheet And Financial Health

Trevali’s balance sheet shows CAD 30.7 million in cash and equivalents against total debt of CAD 108.7 million, indicating moderate leverage. The absence of dividends aligns with its focus on reinvestment and debt management. Liquidity appears adequate, but the debt load could strain flexibility if metal prices decline or operational disruptions occur.

Growth Trends And Dividend Policy

Trevali’s growth is tied to expanding its mining operations and advancing exploration projects, such as the Heath Steele deposit. The company does not pay dividends, redirecting cash flows toward sustaining and growth capital. Its zero dividend policy is typical for mid-tier miners prioritizing resource development over shareholder returns.

Valuation And Market Expectations

With a market capitalization near zero, Trevali’s valuation reflects significant market skepticism, likely due to its unprofitability and exposure to volatile commodity markets. The high beta underscores investor perception of elevated risk relative to broader equity markets.

Strategic Advantages And Outlook

Trevali’s strategic advantages include geographic diversification and a focus on zinc, a metal with steady industrial demand. However, its outlook is clouded by operational risks, commodity price dependence, and financial leverage. Success hinges on cost control, zinc market dynamics, and disciplined capital allocation to exploration and development.

Sources

Company description, financial data from public filings (likely TSX disclosures), and beta from market data providers.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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