Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$953.12M which is a rise of roughly 26% over the last one 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.
Quick Links
Login to access
General Details
Financial
03/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$756.70M
$953.12M
03/11/2018
$196.42M
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
$798.12M
04/17/1995
$196.42M
Cash Flow:
$18.34M
$18.30M
never
$-0.04M
Cash Flow Multiple:
41.25
52.08
never
10.83
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) 150,295
03/11/2018
91
Production (Silver Eq Oz.) :
(guess) 11,991,853
(guess) 11,988,232
03/11/2018
-3,621
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%
78.00%
n/a
-0.01%
Percentage Silver:
21.99%
22.00%
n/a
0.01%
Total (Gold Eq. Oz.):
2.56M
2.56M
n/a
0.00M
Total (Silver Eq. Oz.):
204.67M
204.53M
n/a
-0.14M
P L A U S I B L E
Gold Eq. Oz.:
2.21M
2.21M
n/a
0.00M
Silver Eq. Oz.:
176.22M
176.10M
n/a
-0.12M
Maximum Profit (Gold):
$487.13M
$484.98M
n/a
$-2.14M
Maximum Profit (Silver):
$66.76M
$66.76M
n/a
$0.00M
Total Maximum Profit:
$553.89M
$551.75M
n/a
$-2.14M
Max Profit / Current MCap:
0.732
0.579
n/a
-0.153
Max Profit Per Share (Gold):
$3.03
$3.01
n/a
$-0.01
Max Profit Per Share (Silver):
$0.41
$0.41
n/a
$0.00
Total Max Profit Per Share:
$3.44
$3.43
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$342.82
$431.72
n/a
$88.90
FD Mkt. Cap / Silver Eq.:
$4.29
$5.41
n/a
$1.12
FD Mkt. Cap / Per Metal as % Spot Price:
25.91%
32.66%
n/a
6.75%
Measured & Indicated
03/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
79.97%
79.95%
n/a
-0.02%
Percentage Silver:
20.03%
20.05%
n/a
0.02%
Total (Gold Eq. Oz.):
3.13M
3.13M
n/a
0.00M
Total (Silver Eq. Oz.):
249.59M
249.41M
n/a
-0.18M
P L A U S I B L E
Gold Eq. Oz.:
2.59M
2.59M
n/a
0.00M
Silver Eq. Oz.:
206.97M
206.82M
n/a
-0.15M
Maximum Profit (Gold):
$584.55M
$581.98M
n/a
$-2.57M
Maximum Profit (Silver):
$72.70M
$72.70M
n/a
$0.00M
Total Maximum Profit:
$657.25M
$654.68M
n/a
$-2.57M
Max Profit / Current MCap:
0.869
0.687
n/a
-0.182
Max Profit Per Share (Gold):
$3.63
$3.61
n/a
$-0.02
Max Profit Per Share (Silver):
$0.45
$0.45
n/a
$0.00
Total Max Profit Per Share:
$4.08
$4.07
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$291.89
$367.59
n/a
$75.70
FD Mkt. Cap / Silver Eq.:
$3.66
$4.61
n/a
$0.95
FD Mkt. Cap / Per Metal as % Spot Price:
22.06%
27.81%
n/a
5.75%
Reserves & Resources
03/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
68.92%
68.90%
n/a
-0.02%
Percentage Silver:
31.08%
31.10%
n/a
0.02%
Total (Gold Eq. Oz.):
3.63M
3.63M
n/a
0.00M
Total (Silver Eq. Oz.):
289.59M
289.41M
n/a
-0.18M
P L A U S I B L E
Gold Eq. Oz.:
2.82M
2.82M
n/a
0.00M
Silver Eq. Oz.:
224.97M
224.82M
n/a
-0.15M
Maximum Profit (Gold):
$584.55M
$581.98M
n/a
$-2.57M
Maximum Profit (Silver):
$102.37M
$102.37M
n/a
$0.00M
Total Maximum Profit:
$686.92M
$684.35M
n/a
$-2.57M
Max Profit / Current MCap:
0.908
0.718
n/a
-0.190
Max Profit Per Share (Gold):
$3.63
$3.61
n/a
$-0.02
Max Profit Per Share (Silver):
$0.64
$0.64
n/a
$0.00
Total Max Profit Per Share:
$4.27
$4.25
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$268.54
$338.16
n/a
$69.62
FD Mkt. Cap / Silver Eq.:
$3.36
$4.24
n/a
$0.88
FD Mkt. Cap / Per Metal as % Spot Price:
20.30%
25.59%
n/a
5.29%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,322.90
$1,321.70
04/23/2018
$-1.20
Spot Silver:
$16.57
$16.57
04/23/2018
$0.00
Gold:Silver Ratio:
79.84
79.76
04/23/2018
-0.07
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: