investorscraft@gmail.com

Intrinsic ValueAmericas Gold and Silver Corporation (USA.TO)

Previous Close$10.09
Intrinsic Value
Upside potential
Previous Close
$10.09

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

Americas Gold and Silver Corporation operates as a mid-tier mining company focused on silver, lead, zinc, copper, and gold deposits across North America. The company’s revenue model is driven by mineral extraction and processing, with key assets including the Cosalá Operations in Mexico, the Galena Complex in Idaho, and the Relief Canyon mine in Nevada. These projects position the company in both producing and development stages, offering a diversified production base. The firm competes in the industrial materials sector, where operational efficiency and resource quality are critical. Americas Gold and Silver differentiates itself through its high-grade silver assets and strategic partnerships, though it faces challenges typical of the mining industry, including commodity price volatility and regulatory risks. Its market position is bolstered by its 100% ownership of key projects and a 60% stake in the Galena Complex, providing leverage to silver and base metal prices. The company’s focus on cost control and exploration upside supports its long-term viability in a competitive sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Americas Gold and Silver reported revenue of CAD 100.2 million, reflecting its operational scale in the mining sector. However, the company posted a net loss of CAD 44.9 million, underscoring challenges in profitability amid fluctuating commodity prices and operational costs. Operating cash flow was negative at CAD 3.1 million, while capital expenditures totaled CAD 18.9 million, indicating ongoing investment in mine development and maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.17 highlights its current earnings challenges, driven by net losses and capital-intensive operations. Capital efficiency remains under pressure due to high exploration and development costs, though its asset base provides potential for future cash flow generation if metal prices stabilize or improve. The lack of dividend payments aligns with its reinvestment-focused strategy.

Balance Sheet And Financial Health

Americas Gold and Silver maintains a modest liquidity position with CAD 20.0 million in cash and equivalents, against total debt of CAD 20.3 million, suggesting a balanced leverage profile. The balance sheet reflects a focus on funding growth rather than excessive debt accumulation, though sustained losses could strain financial flexibility if not offset by improved operational performance or higher commodity prices.

Growth Trends And Dividend Policy

The company’s growth is tied to its development projects, particularly San Felipe and Relief Canyon, which could enhance production volumes. However, recent financials indicate negative growth trends, with no dividend payouts as it prioritizes capital allocation toward exploration and mine optimization. Investor returns are currently reliant on potential appreciation in resource value rather than income distributions.

Valuation And Market Expectations

With a market capitalization of CAD 574.1 million and a beta of 1.18, the stock exhibits higher volatility relative to the market, reflecting sensitivity to metal prices and operational risks. The valuation hinges on future production scalability and cost management, with markets likely pricing in recovery potential amid commodity cycle uncertainties.

Strategic Advantages And Outlook

Americas Gold and Silver’s strategic advantages lie in its diversified asset base and exposure to silver, a metal with growing industrial demand. The outlook depends on operational execution, commodity price trends, and successful development of its projects. While near-term challenges persist, the company’s long-term potential is anchored in its resource portfolio and cost discipline.

Sources

Company filings, Toronto Stock Exchange disclosures

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