Solitario Zinc Corp.

Solitario Zinc Corp.

XPLยทAMEX

$0.83

-0.29%
Basic MaterialsIndustrial Materials

Solitario Zinc Corp., an exploration stage company, engages in the acquisition and exploration of zinc and other base metal properties in North and South America. The company holds a 50% operating interest in the Lik zinc-lead-silver property located in Northwest Alaska; 39% interest in the Florida Canyon zinc project located in northern Peru; and 85% interest in the Chambara exploration project located in Peru. It also holds interest in the Golden Crest project located in western South Dakota, Lawrence County. The company was formerly known as Solitario Exploration & Royalty Corp. and changed its name to Solitario Zinc Corp. in July 2017. Solitario Zinc Corp. was incorporated in 1984 and is based in Wheat Ridge, Colorado.

At a Glance

Live Snapshot
Market Cap$77.30M
EPS-0.0442
P/E Ratio-18.79
Earnings Date08/05/2026
Solitario Zinc Corp.

Solitario Zinc Corp. Fair Value Envelope

XPL ยท AMEX

Our analysis suggests that XPL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.8306, this represents a potential HIDDEN relative to our calculated worth for Solitario Zinc Corp..

Intrinsic Value
Current Price: $0.8306

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$114.6M
+ Cash & Equivalents$82.0K
Firm Value-$114.5M
- Debt$7.0K
Equity Value-$114.5M
/ Shares Outstanding90,901,324B
DCF Value-$1
OVERVALUED BY 252%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$4.6M
-$6.0M
-$7.9M
-$10.2M
-$13.3M
-$17.3M
-$22.6M
-$29.4M
-$38.2M
-$49.7M
Maintenance CapEx
-$8.1K
-$10.5K
-$13.7K
-$17.8K
-$23.1K
-$30.1K
-$39.2K
-$51.0K
-$66.4K
-$86.3K
Owner Earnings
-$4.7M
-$6.1M
-$7.9M
-$10.3M
-$13.3M
-$17.4M
-$22.6M
-$29.4M
-$38.3M
-$49.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$4.3M
-$5.2M
-$6.3M
-$7.5M
-$9.1M
-$10.9M
-$13.2M
-$15.9M
-$19.1M
-$23.1M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.