Solitario Resources Corp. (XPL) intrinsic value & 10-year financials
Solitario Resources Corp. (XPL) has a Graham intrinsic value of $1.00 per share. At $0.51 on Oct 17, 2026, the stock trades 49% below that value.
- Graham intrinsic value
- $1.00
- Share price (Oct 17, 2026)
- $0.51
- Price vs Graham value
- 49% below
- Market cap
- $44.3M
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -18.7%
- ROIC (10-yr avg)
- -10.0%
- Free cash flow (FY2025)
- -$3.6M
XPL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$3.8M | -$0.04 | -$3.6M | — | -16.3% |
| FY2024 | — | -$5.4M | -$0.07 | -$5.1M | — | -22.3% |
| FY2023 | — | -$3.8M | — | — | — | -15.8% |
| FY2022 | — | -$3.9M | — | -$3.0M | — | -17.7% |
| FY2021 | — | -$2.4M | — | -$2.2M | — | -10.4% |
| FY2020 | $0 | -$939.0K | — | — | — | -4.0% |
| FY2019 | $408.0K | -$3.3M | — | — | — | -13.0% |
| FY2018 | $502.0K | $3.6M | — | — | — | 13.3% |
| FY2017 | — | -$942.0K | — | — | — | -4.0% |
| FY2016 | — | -$1.7M | — | — | — | -9.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SOLITARIO RESOURCES CORP. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
SOLITARIO RESOURCES CORP. has historically struggled to out-earn its cost of capital, averaging just -10.0% ROIC.
SOLITARIO RESOURCES CORP. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, SOLITARIO RESOURCES CORP. is modeled at -18.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.00 per share.