SHVLF (Starcore International Mines) Intrinsic Value: Projected FCF: $0.45 (As of Sep. 11, 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.

SHVLF Starcore International Mines Ltd SHVLF
45 GF Score
Price $0.34
GF Value $0.12
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Starcore International Mines Intrinsic Value: Projected FCF?

Starcore International Mines SHVLF -4.16% 45 Intrinsic Value: Projected FCF is $0.45 as of Sep. 11, 2026. GuruFocus rates SHVLF with a GF Score™ of 45/100 and a GF Value™ of $0.12 (Significantly Overvalued). The stock has 2 warning signs investors should review. Among 659 Metals & Mining companies, Starcore International Mines ranks better than 84.52% 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 (2026-09-11), Starcore International Mines's Intrinsic Value: Projected FCF is $0.45. The stock price of Starcore International Mines is $0.34158. Therefore, Starcore International Mines's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

SHVLF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.14   Med: 0.42   Max: 1.15
Current: 0.76

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Starcore International Mines was 1.15. The lowest was 0.14. And the median was 0.42.

SHVLF's Price-to-Projected-FCF is ranked better than
84.52% of 659 companies
in the Metals & Mining industry
Industry Median: 2.37 vs SHVLF: 0.76

Starcore International Mines  (OTCPK:SHVLF) 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.

Starcore International Mines's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.34158/0.4467440774037
=0.76

* 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.


Starcore International Mines Intrinsic Value: Projected FCF Related Terms


Starcore International Mines Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Starcore International Mines'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.

Starcore International Mines Intrinsic Value: Projected FCF Chart

Starcore International Mines Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.34 0.30 0.30 0.43 0.47

Starcore International Mines Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 0.43 0.39 0.47 0.42 0.47

Starcore International Mines Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Starcore International Mines'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.


Starcore International Mines Price-to-Projected-FCF vs Metals & Mining Industry

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

* The bar in red indicates where Starcore International Mines's Price-to-Projected-FCF falls into.


SHVLF
45GF Score
Starcore International Mines Ltd SHVLF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Starcore International Mines 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 Starcore International Mines's Free Cash Flow(6 year avg) = $1.18.

Starcore International Mines'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 (Apr26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1.18048+37.348*0.8)/92.037
=0.45

* 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 $0.45 mean?
Starcore International Mines (SHVLF) has a Intrinsic Value: Projected FCF of $0.45 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Starcore International Mines and its competitors. According to the industry distribution chart, Starcore International Mines ranks #102 out of 659 companies in the Metals & Mining industry, placing it in the top 15.5%.
Is Starcore International Mines' Intrinsic Value: Projected FCF too high?
Starcore International Mines' current Intrinsic Value: Projected FCF is $0.45. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.37. Starcore International Mines' value of $0.45 is 81% below this industry median. Based on the distribution chart, Starcore International Mines ranks #102 out of 659 companies in the Metals & Mining industry, which is in the top quartile — a strong position relative to peers. Overall, Starcore International Mines has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Starcore International Mines' Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Starcore International Mines ranks #102 out of 659 companies for Intrinsic Value: Projected FCF. This places Starcore International Mines in the top 16% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 2.37. Starcore International Mines' value of $0.45 is 81% 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 2.37, based on 659 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. Starcore International Mines's current Intrinsic Value: Projected FCF of $0.45 is 81% 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 Starcore International Mines and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.37 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Starcore International Mines's current Intrinsic Value: Projected FCF is $0.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Starcore International Mines stock overvalued right now?
Based on GuruFocus' analysis, Starcore International Mines (SHVLF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.12, compared to a current price of $0.34 — trading 184.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.45 and 81% below the Metals & Mining industry median of 2.37. Starcore International Mines' overall GF Score™ is 45/100 with 2 warning signs 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 Starcore International Mines (SHVLF), the current Intrinsic Value: Projected FCF is $0.45 as of Sep. 11, 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.

Is Starcore International Mines (SHVLF) Overvalued in 2026?

Based on GuruFocus' analysis, Starcore International Mines stock appears to be overvalued. The current stock price of $0.34 is trading 184.7% above its estimated GF Value™ of $0.12. GuruFocus considers Starcore International Mines to be Significantly Overvalued.

Key valuation signals for SHVLF:

  • Intrinsic Value: Projected FCF: $0.45
  • GF Value™: $0.12 vs. price of $0.34 (184.7% above fair value)
  • GF Score™: 45/100 with 2 warning signs
  • Industry Position: 81% below the Metals & Mining median (#102 of 659)

No single metric tells the full story. See the SHVLF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Starcore International Mines Business Description

Other Exchanges V4JA:GermanySAM:Canada
Address 580 Hornby Street, Suite 750, Vancouver, BC, CAN, V6C 3B6
Starcore International Mines Ltd is in the business of exploration, development, and production of minerals. It has got products in various stages The San Martin being the primary source of operating cash flows. In Mexico, the business holds an interest in the silver and gold processing plant. Some of its projects include San Martin, El Creston, and Toiyabe among others. The majority of the organization's revenue comes from Bernal, Mexico. The Company is also engaged in acquiring mining related operating assets and exploration assets in North America and West Africa directly and through corporate acquisitions.
45GF Score

Get the complete analysis for SHVLF

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

$0.34
Price
$0.12
GF Value