CCOOF (Core Silver) Intrinsic Value: Projected FCF: $0.14 (As of Sep. 08, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CCOOF Core Silver Corp CCOOF
28 GF Score
Price $0.35
! 1 Warning Sign
View Full Analysis

What is Core Silver Intrinsic Value: Projected FCF?

Core Silver CCOOF +5.23% 28 Intrinsic Value: Projected FCF is $0.14 as of Sep. 08, 2026. GuruFocus rates CCOOF with a GF Score™ of 28/100. The stock has 1 warning sign investors should review. Among 658 Metals & Mining companies, Core Silver ranks better than 51.67% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-08), Core Silver's Intrinsic Value: Projected FCF is $0.14. The stock price of Core Silver is $0.35. Therefore, Core Silver's Price-to-Intrinsic-Value-Projected-FCF of today is 2.5.

The historical rank and industry rank for Core Silver's Intrinsic Value: Projected FCF or its related term are showing as below:

CCOOF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.78   Med: 2.17   Max: 2.78
Current: 2.5

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Core Silver was 2.78. The lowest was 0.78. And the median was 2.17.

CCOOF's Price-to-Projected-FCF is ranked better than
51.67% of 658 companies
in the Metals & Mining industry
Industry Median: 2.4 vs CCOOF: 2.50

Core Silver  (OTCPK:CCOOF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Core Silver's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.35/0.12866575300569
=2.72

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Core Silver Intrinsic Value: Projected FCF Related Terms


Core Silver Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Core Silver's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Core Silver Intrinsic Value: Projected FCF Chart

Core Silver Annual Data
Trend Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 0.19

Core Silver Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.28 0.19 0.18 0.17 0.13

Core Silver Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Core Silver's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Core Silver Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Core Silver's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Core Silver's Price-to-Projected-FCF falls into.


CCOOF
28GF Score
Core Silver Corp CCOOF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Core Silver Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Core Silver's Free Cash Flow(6 year avg) = $-0.59.

Core Silver's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(10.407385931648*-0.5896+12.965*0.8)/32.921
=0.13

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $0.14 mean?
Core Silver (CCOOF) has a Intrinsic Value: Projected FCF of $0.14 as of Sep. 08, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Core Silver and its competitors. According to the industry distribution chart, Core Silver ranks #318 out of 658 companies in the Metals & Mining industry, placing it in the top 48.3%.
Is Core Silver's Intrinsic Value: Projected FCF too high?
Core Silver's current Intrinsic Value: Projected FCF is $0.14. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.40. Core Silver's value of $0.14 is 94.2% below this industry median. Based on the distribution chart, Core Silver ranks #318 out of 658 companies in the Metals & Mining industry, which is above the industry midpoint. Overall, Core Silver has a GF Score™ of 28/100, reflecting its overall financial health beyond just this single metric.
How does Core Silver's Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Core Silver ranks #318 out of 658 companies for Intrinsic Value: Projected FCF. This puts Core Silver in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 2.40. Core Silver's value of $0.14 is 94.2% below this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.40, based on 658 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Core Silver's current Intrinsic Value: Projected FCF of $0.14 is 94.2% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Core Silver and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.40 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Core Silver's current Intrinsic Value: Projected FCF is $0.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Core Silver stock overvalued right now?
Core Silver (CCOOF) has a current Intrinsic Value: Projected FCF of $0.14. The current Intrinsic Value: Projected FCF is $0.14 and 94.2% below the Metals & Mining industry median of 2.40. Core Silver's overall GF Score™ is 28/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Core Silver (CCOOF), the current Intrinsic Value: Projected FCF is $0.14 as of Sep. 08, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Core Silver Business Description

Other Exchanges 8ZR:GermanyCC:Canada
Address 789 West Pender Street, Suite 1450, Vancouver, BC, CAN, V6C 1H2
Core Silver Corp is an exploration-stage company. The company is engaged in the acquisition, exploration, development, and mining of mineral properties. It is focused on the exploration of copper and silver. It contains Blue Project which includes Silver Lime Project, Laverdiere Project. Company operates in Canada and gains maximum revenue from Canada itself.
28GF Score

Get the complete analysis for CCOOF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.35
Price