investorscraft@gmail.com

Intrinsic ValueYamana Gold Inc. (YRI.TO)

Previous Close$7.89
Intrinsic Value
Upside potential
Previous Close
$7.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yamana Gold Inc. is a mid-tier precious metals producer with a diversified portfolio of gold and silver assets across the Americas, including key operations in Canada, Brazil, Chile, and Argentina. The company generates revenue primarily through the extraction, processing, and sale of gold and silver, leveraging its operational expertise in high-potential mining jurisdictions. Its core assets include the Canadian Malartic mine (jointly owned with Agnico Eagle), Jacobina in Brazil, and Cerro Moro in Argentina, which contribute to stable production volumes. Yamana operates in a cyclical and capital-intensive industry, where cost efficiency and reserve replacement are critical. The company maintains a competitive position through disciplined capital allocation, exploration upside, and strategic partnerships, though it faces challenges from geopolitical risks, commodity price volatility, and environmental regulations. Its focus on tier-one jurisdictions helps mitigate some operational risks while supporting long-term sustainability.

Revenue Profitability And Efficiency

In FY 2022, Yamana reported revenue of CAD 1.81 billion, reflecting its production scale, but posted a net loss of CAD 1.40 billion due to impairment charges and cost pressures. Operating cash flow stood at CAD 528.1 million, demonstrating underlying cash generation capability. Capital expenditures of CAD 504.8 million indicate sustained investment in mine development and maintenance, though free cash flow was constrained by these outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -1.45 was impacted by non-cash impairments, masking operational earnings potential. Yamana’s ability to generate operating cash flow despite net losses highlights resilience in its core mining operations. However, capital efficiency remains under scrutiny given high sustaining capex requirements and the need to replenish reserves through exploration or acquisitions.

Balance Sheet And Financial Health

Yamana’s balance sheet shows CAD 366.5 million in cash against total debt of CAD 774.3 million, suggesting moderate leverage. The liquidity position appears manageable, supported by operating cash flows, but the company must balance debt servicing with growth investments. Asset impairments in FY 2022 weakened equity, though the underlying asset base retains long-term value.

Growth Trends And Dividend Policy

Production stability and exploration success are key growth drivers, but Yamana faces challenges in replacing reserves organically. The company paid a dividend of CAD 0.55 per share in 2022, signaling commitment to shareholder returns, though sustainability depends on gold price trends and cost containment. Future growth may hinge on strategic mergers or optimization of existing assets.

Valuation And Market Expectations

With a market cap of CAD 7.59 billion and a beta of 1.29, Yamana is viewed as a higher-risk play tied to gold price volatility. Investors likely anticipate operational improvements and potential M&A activity to unlock value, but skepticism persists due to recent impairments and sector-wide cost inflation.

Strategic Advantages And Outlook

Yamana benefits from geographic diversification and joint-venture partnerships, such as Canadian Malartic, which reduce single-asset risk. The company’s focus on operational efficiency and exploration could support recovery, but macroeconomic uncertainty and input cost pressures remain headwinds. Long-term prospects depend on disciplined capital management and reserve growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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