Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Fortuna Silver Mines Inc
www: www.fortunasilver.com     email: info@fortunasilver.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:FSM USD
TSE:FVI CAD

Description

Fortuna Silver Mines Inc are a gold and silver focused mid-tier producer with two producing mines in Mexico and Peru, one mine in development in Argentina and one exploration property. Currently they produce roughly 50koz. of gold and 8.0Moz. of silver per year. They have approximately 2.5Moz. of gold and 90Moz. of silver in the reserves and resources category of which 2.5Moz. of gold and 50Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$663.32M which is a fall of roughly 12% over the last seven months. As of 03/11/2018 they have ~$40M debt and ~$195M cash. They have 159M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 03/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $756.70M $663.32M 03/11/2018 $-93.38M
Total Assets: $392.00M $392.00M 03/11/2018 $0.00M
Total Liabilities: $114.00M $114.00M 03/11/2018 $0.00M
Current Assets: $175.00M $175.00M 03/11/2018 $0.00M
Current Liabilities: $25.00M $25.00M 03/11/2018 $0.00M
Total Debt: $40.00M $40.00M 03/11/2018 $0.00M
Cash: $195.00M $195.00M 03/11/2018 $0.00M
Enterprise Value: $601.70M $508.32M 02/09/1986 $-93.38M
Cash Flow: $18.34M $3.91M never $-14.44M
Cash Flow Multiple: 41.25 169.82 never 128.57
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 03/11/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/11/2018 0.00%
Misc 03/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 159,000,000 159,000,000 03/11/2018 0
Shares (FD): 161,000,000 161,000,000 03/11/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 03/11/2018 n/a
Production (Gold Eq Oz.): (guess) 
150,204
(guess) 
145,300
03/11/2018 -4,904
Production (Silver Eq Oz.): (guess) 
11,991,853
(guess) 
12,197,260
03/11/2018 205,408
Initial CapEx (Outstanding): n/a n/a 03/11/2018 n/a
Funding Option: n/a n/a 03/11/2018 n/a
Documentation: none PRODUCER 03/11/2018 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.00M 2.00M 03/11/2018 0.00M
Measured & Indicated: 2.50M 2.50M 03/11/2018 0.00M
Inferred: n/a n/a 03/11/2018 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.70M 1.70M 03/11/2018 0.00M
Measured & Indicated: 2.04M 2.04M 03/11/2018 0.00M
Inferred: n/a n/a 03/11/2018 0.00M
Reserves & Resources: 2.04M 2.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
(CG) 
50,000oz.
03/11/2018 0oz.
Cash Cost: $700 $700 03/11/2018 $0.00
Extra Operating Cost: $350 $350 03/11/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 03/11/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 03/11/2018 0.00M
Annual Production: 125,000oz. 125,000oz. 03/11/2018 0oz.
Cash Cost: $800 $800 03/11/2018 $0
Extra Operating Cost: $400 $400 03/11/2018 $0
SILVER 03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 45.00M 45.00M 03/11/2018 0.00M
Measured & Indicated: 50.00M 50.00M 03/11/2018 0.00M
Inferred: 40.00M 40.00M 03/11/2018 0.00M
Reserves & Resources: 90.00M 90.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 40.50M 40.50M 03/11/2018 0.00M
Measured & Indicated: 44.10M 44.10M 03/11/2018 0.00M
Inferred: 18.00M 18.00M 03/11/2018 0.00M
Reserves & Resources: 62.10M 62.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
8,000,000oz.
(guess) 
8,000,000oz.
03/11/2018 0oz.
Cash Cost: $8 $8 03/11/2018 $0.00
Extra Operating Cost: $7 $7 03/11/2018 $0.00
Average Grade: 150.00 g/t 150.00 g/t 03/11/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 70.00M 70.00M 03/11/2018 0.00M
Annual Production: 8,000,000oz. 8,000,000oz. 03/11/2018 0oz.
Cash Cost: $11 $11 03/11/2018 $0
Extra Operating Cost: $6 $6 03/11/2018 $0

Property

Last Analysis Data  (03/11/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Oaxaca, Mexico San Jose 100% n/a Underground show
4.5 million oz of production in 2015.

Including Trinidad North, 85 million oz deposit (150 gpt).
Production Arequipa, Peru Caylloma 100% n/a Underground show
2 million oz of production in 2015


44 million oz deposit (150 gpt)
Development Salta, Argentina Lindero 100% 3,500 Open Pit show
Production scheduled for Q1 2015 at 110,000 oz per year. Cash cost should be below $800. Forecasted to be $650. All-In Costs should be below $1200 and perhaps below $1000. 3 million oz deposit (.5 gpt).
Exploration Argentina Arizaro 100% (guess) n/a Open Pit show
Part of the Lindero property. Only 15% of the property has been explored. They will likely find more gold to extend the mine life.
Total Land Package Size (ha): 3,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Oaxaca, Mexico San Jose 100% n/a Underground show
4.5 million oz of production in 2015.

Including Trinidad North, 85 million oz deposit (150 gpt).
Production Arequipa, Peru Caylloma 100% n/a Underground show
2 million oz of production in 2015


44 million oz deposit (150 gpt)
Development Salta, Argentina Lindero 100% 3,500 Open Pit show
Production scheduled for Q1 2015 at 110,000 oz per year. Cash cost should be below $800. Forecasted to be $650. All-In Costs should be below $1200 and perhaps below $1000. 3 million oz deposit (.5 gpt).
Exploration Argentina Arizaro 100% (guess) n/a Open Pit show
Part of the Lindero property. Only 15% of the property has been explored. They will likely find more gold to extend the mine life.
Total Land Package Size (ha): 3,500  

Profitability (by resource)

Proven &
Probable
03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 78.01% 78.86% n/a 0.85%
Percentage Silver: 21.99% 21.14% n/a -0.85%
Total (Gold Eq. Oz.): 2.56M 2.54M n/a -0.03M
Total (Silver Eq. Oz.): 204.67M 212.89M n/a 8.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.21M 2.18M n/a -0.02M
Silver Eq. Oz.: 176.22M 183.21M n/a 6.98M
Maximum Profit (Gold): $487.13M $313.45M n/a $-173.68M
Maximum Profit (Silver): $66.76M $-5.67M n/a $-72.43M
Total Maximum Profit: $553.89M $307.78M n/a $-246.11M
Max Profit / Current MCap: 0.732 0.464 n/a -0.268
Max Profit Per Share (Gold): $3.03 $1.95 n/a $-1.08
Max Profit Per Share (Silver): $0.41 $-0.04 n/a $-0.45
Total Max Profit Per Share: $3.44 $1.91 n/a $-1.53
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $342.82 $303.93 n/a $-38.89
FD Mkt. Cap / Silver Eq.: $4.29 $3.62 n/a $-0.67
FD Mkt. Cap / Per Metal
as % Spot Price:
25.91% 24.80% n/a -1.12%
Measured &
Indicated
03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 79.97% 80.76% n/a 0.79%
Percentage Silver: 20.03% 19.24% n/a -0.79%
Total (Gold Eq. Oz.): 3.13M 3.10M n/a -0.03M
Total (Silver Eq. Oz.): 249.59M 259.86M n/a 10.27M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.59M 2.57M n/a -0.03M
Silver Eq. Oz.: 206.97M 215.35M n/a 8.38M
Maximum Profit (Gold): $584.55M $376.14M n/a $-208.42M
Maximum Profit (Silver): $72.70M $-6.17M n/a $-78.87M
Total Maximum Profit: $657.25M $369.96M n/a $-287.29M
Max Profit / Current MCap: 0.869 0.558 n/a -0.311
Max Profit Per Share (Gold): $3.63 $2.34 n/a $-1.29
Max Profit Per Share (Silver): $0.45 $-0.04 n/a $-0.49
Total Max Profit Per Share: $4.08 $2.30 n/a $-1.78
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $291.89 $258.57 n/a $-33.32
FD Mkt. Cap / Silver Eq.: $3.66 $3.08 n/a $-0.58
FD Mkt. Cap / Per Metal
as % Spot Price:
22.06% 21.10% n/a -0.97%

Reserves &
Resources
03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 68.92% 69.99% n/a 1.07%
Percentage Silver: 31.08% 30.01% n/a -1.07%
Total (Gold Eq. Oz.): 3.63M 3.57M n/a -0.06M
Total (Silver Eq. Oz.): 289.59M 299.86M n/a 10.27M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.82M 2.78M n/a -0.04M
Silver Eq. Oz.: 224.97M 233.35M n/a 8.38M
Maximum Profit (Gold): $584.55M $376.14M n/a $-208.42M
Maximum Profit (Silver): $102.37M $-8.69M n/a $-111.07M
Total Maximum Profit: $686.92M $367.44M n/a $-319.48M
Max Profit / Current MCap: 0.908 0.554 n/a -0.354
Max Profit Per Share (Gold): $3.63 $2.34 n/a $-1.29
Max Profit Per Share (Silver): $0.64 $-0.05 n/a $-0.69
Total Max Profit Per Share: $4.27 $2.28 n/a $-1.98
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $268.54 $238.62 n/a $-29.92
FD Mkt. Cap / Silver Eq.: $3.36 $2.84 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
20.30% 19.47% n/a -0.83%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.