investorscraft@gmail.com

Intrinsic ValueVizsla Silver Corp. (VZLA.TO)

Previous Close$6.89
Intrinsic Value
Upside potential
Previous Close
$6.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vizsla Silver Corp. is a mineral exploration company focused on acquiring and developing silver-gold projects in Mexico, with its flagship Panuco-Copala project spanning 7,189.5 hectares in Sinaloa. The company operates in the high-risk, high-reward precious metals sector, targeting resource expansion and eventual production. Vizsla differentiates itself through its 100% ownership of Panuco-Copala, avoiding joint venture complexities while maintaining full control over exploration and future development decisions. The company competes in the junior mining space, where success hinges on resource discovery, funding access, and operational execution. Vizsla's market position reflects typical pre-revenue exploration companies, with valuation tied to resource potential rather than current cash flows. The silver-gold focus provides leverage to both industrial and monetary metal demand cycles, though exposes the firm to commodity price volatility.

Revenue Profitability And Efficiency

As a pre-production explorer, Vizsla reports no revenue and negative net income of CAD -15.9 million for the period, consistent with its development stage. The company's operating cash outflow of CAD -14.5 million reflects aggressive exploration spending, while modest capital expenditures of CAD -2.0 million suggest limited infrastructure development. Negative EPS of CAD -0.08 mirrors typical junior miner financials pre-resource definition.

Earnings Power And Capital Efficiency

Vizsla currently lacks earnings power, with all financial metrics reflecting investment phase operations. The company's capital efficiency can only be assessed through exploration results rather than traditional financial ratios. With CAD 37.5 million in cash and no debt, Vizsla maintains adequate liquidity to fund near-term exploration without immediate dilution risk.

Balance Sheet And Financial Health

The balance sheet shows a clean structure with CAD 37.5 million in cash against no debt, providing financial flexibility. The zero-debt position is typical for exploration companies, while the cash position appears sufficient to cover 2-3 years of current burn rates. Shareholder equity remains positive despite accumulated losses, supported by periodic equity raises common in the sector.

Growth Trends And Dividend Policy

Growth prospects depend entirely on resource definition and project advancement at Panuco-Copala, with no near-term production visibility. The company follows standard junior miner practice of retaining all capital for exploration, paying no dividends. Share count growth has been moderate, with 212 million shares outstanding reflecting careful dilution management relative to peers.

Valuation And Market Expectations

The CAD 1.11 billion market cap implies significant embedded expectations for resource expansion, as typical for exploration-stage miners. The 2.05 beta reflects heightened sensitivity to silver prices and mining sector sentiment rather than operational factors. Valuation rests on speculative potential rather than conventional metrics.

Strategic Advantages And Outlook

Vizsla's key advantage lies in its 100% ownership of a large, underexplored land package in a proven mining jurisdiction. The outlook remains binary - dependent on exploration success and eventual feasibility studies. Near-term catalysts include updated resource estimates and drilling results, while long-term viability requires demonstration of economic deposit potential.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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