Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Silvercorp Metals Inc

www: silvercorpmetals.com   email: info@silvercorp.ca
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:SVM CAD
NYSEAMERICAN:SVM USD

Description

Silvercorp Metals Inc are a gold and silver focused mid-tier producer with six producing mines in China (PR), three mines in development in Ecuador and Kyrgystan and exploration properties. Currently they produce roughly 7.5Moz. of silver per year. They have approximately 10Moz. of gold and 255Moz. of silver in the reserves and resources category of which 6Moz. of gold and 175Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$2555.98M which is a fall of roughly 10% over the last two weeks. As of 06/05/2026 they have ~$115M debt and ~$422M cash. They have 221M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 06/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,830.60M $2,555.98M 06/05/2026 $-274.62M
MCap (OS): $2,733.81M $2,468.58M 06/05/2026 $-265.23M
Total Assets: $723.00M $723.00M 06/05/2026 $0.00M
Total Liabilities: $153.00M $153.00M 06/05/2026 $0.00M
Current Assets: $422.00M $422.00M 06/05/2026 $0.00M
Current Liabilities: $46.00M $46.00M 06/05/2026 $0.00M
Total Debt: $115.00M $115.00M 06/05/2026 $0.00M
Cash: $422.00M $422.00M 06/05/2026 $0.00M
Debt (Net): $-307.00M $-307.00M $0.00M
Enterprise Value: $2,523.60M $2,248.98M $-274.62M
Cash Flow: $215.85M $162.68M never $-53.18M
Cash Flow Multiple: 13.11 15.71 never 2.60
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/05/2026 n/a
Misc 06/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 221,169,534 221,169,534 06/05/2026 0
Shares (FD): 229,000,000 229,000,000 06/05/2026 0
Insider Ownership: n/a n/a 06/05/2026 n/a
Dividend (Annual): n/a n/a 06/05/2026 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 06/05/2026 n/a
Production (Gold Eq Oz.): (guess) 
122,881		 (guess) 
117,793		 06/05/2026 -5,088
Production (Silver Eq Oz.): (guess) 
7,500,000		 (guess) 
7,500,000		 06/05/2026 0
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 06/05/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 06/05/2026 0
Cash Flow Multiple: 15 15 06/05/2026 0.00

Resource Data

GOLD 06/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 06/05/2026 0.00M
Measured & Indicated: 6.00M 6.00M 06/05/2026 0.00M
Inferred: 4.00M 4.00M 06/05/2026 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.45M 0.45M 06/05/2026 0.00M
Measured & Indicated: 4.41M 4.41M 06/05/2026 0.00M
Inferred: 1.80M 1.80M 06/05/2026 0.00M
Reserves & Resources: 6.21M 6.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/05/2026 $0.00
Extra Operating Cost: n/a n/a 06/05/2026 $0.00
Total: $3,000 $3,000 06/05/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): $23,035.37 $21,698.99 $-1,336.38
EV / Production (AuEq): $20,537.01 $19,092.71 $-1,444.30
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/05/2026 n/a
Open Pit (Avg): n/a 3.00 g/t 06/05/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/05/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 06/05/2026 0.00M
Annual Production: 200,000oz. 200,000oz. 06/05/2026 0oz.
Cash Cost: $2,000 $2,000 06/05/2026 $0
Extra Operating Cost: $1,000 $1,000 06/05/2026 $0
SILVER 06/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 100.00M 100.00M 06/05/2026 0.00M
Measured & Indicated: 175.00M 175.00M 06/05/2026 0.00M
Inferred: 80.00M 80.00M 06/05/2026 0.00M
Reserves & Resources: 255.00M 255.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 90.00M 90.00M 06/05/2026 0.00M
Measured & Indicated: 144.00M 144.00M 06/05/2026 0.00M
Inferred: 36.00M 36.00M 06/05/2026 0.00M
Reserves & Resources: 180.00M 180.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
7,500,000oz.		 (guess) 
7,500,000oz.		 06/05/2026 0oz.
Cash Cost: $27.00 $27.00 06/05/2026 $0.00
Extra Operating Cost: $17.00 $17.00 06/05/2026 $0.00
Total: $44.00 $44.00 06/05/2026 $0.00
Margin (Free Cash Flow): $28.78 (39.54%) $21.69 (33.02%) $-7.09
MCap / Production (AgEq): $377.41 $340.80 $-36.62
EV / Production (AgEq): $336.48 $299.86 $-36.62
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 06/05/2026 n/a
Open Pit (Avg): n/a n/a 06/05/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/05/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 175.00M 175.00M 06/05/2026 0.00M
Annual Production: 8,000,000oz. 8,000,000oz. 06/05/2026 0oz.
Cash Cost: $28.00 $28.00 06/05/2026 $0.00
Extra Operating Cost: $18.00 $18.00 06/05/2026 $0.00

Property

Last Analysis Data  (06/05/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod BYP
70 n/a
Prod GC
95 show
2nd mining district.

Ramping up production in 2014 and 2015.
Prod HPG
70 n/a
Prod LM
70 n/a
Prod TLP
77 n/a
Prod Ying
77 show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Dev El Domo - Curipampa
75 show
Mostly base metals (copper and zinc), but 35% revenue from gold and silver.

Sold 50% of their gold and 75% of their silver to Wheaton in a streaming deal for $175M.

Size: 21,000 ha
Exp Cascas
100 show
Early exploration.

Size: 25,000 ha
Exp Condor
100 show
1.5M oz at 3.5 gpt UG
500K oz at 1 gpt OP

Plus silver and base metal offsets.

Size: 10,000 ha
Exp Pegasus & AB
30 show
JV partner is drilling.

Size: 67,000 ha
Exp Pijili
80 show
Early exploration

Size: 3,200 ha
Exp Santiago
100 show
Early exploration

Size: 2,300 ha
Exp Tarqui
70 show
JV partner is drilling

Size: 5,000 ha
Dev Kyzyltash
69 show
4M oz.
Dev Tulkubash
70 show
1M oz.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod BYP
70 n/a
Prod GC
95 show
2nd mining district.

Ramping up production in 2014 and 2015.
Prod HPG
70 n/a
Prod LM
70 n/a
Prod TLP
77 n/a
Prod Ying
77 show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Dev El Domo - Curipampa
75 show
Mostly base metals (copper and zinc), but 35% revenue from gold and silver.

Sold 50% of their gold and 75% of their silver to Wheaton in a streaming deal for $175M.

Size: 21,000 ha
Exp Cascas
100 show
Early exploration.

Size: 25,000 ha
Exp Condor
100 show
1.5M oz at 3.5 gpt UG
500K oz at 1 gpt OP

Plus silver and base metal offsets.

Size: 10,000 ha
Exp Pegasus & AB
30 show
JV partner is drilling.

Size: 67,000 ha
Exp Pijili
80 show
Early exploration

Size: 3,200 ha
Exp Santiago
100 show
Early exploration

Size: 2,300 ha
Exp Tarqui
70 show
JV partner is drilling

Size: 5,000 ha
Dev Kyzyltash
69 show
4M oz.
Dev Tulkubash
70 show
1M oz.

Profitability (by resource)

Proven &
Probable		 06/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 23.38% 24.15% n/a 0.77%
Percentage Silver: 76.62% 75.85% n/a -0.77%
Total (Gold Eq. Oz.): 2.14M 2.07M n/a -0.07M
Total (Silver Eq. Oz.): 130.52M 131.84M n/a 1.32M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.92M 1.86M n/a -0.06M
Silver Eq. Oz.: 117.47M 118.65M n/a 1.19M
Maximum Profit (Gold): $648.95M $532.15M n/a $-116.80M
Maximum Profit (Silver): $2,590.20M $1,952.10M n/a $-638.10M
Total Maximum Profit: $3,239.15M $2,484.25M n/a $-754.90M
Max Profit / Current MCap: 1.144 0.972 n/a -0.172
Max Profit Per Share (Gold): $2.83 $2.32 n/a $-0.51
Max Profit Per Share (Silver): $11.31 $8.52 n/a $-2.79
Total Max Profit Per Share: $14.14 $10.85 n/a $-3.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,470.77 $1,371.59 n/a $-99.18
FD MCap / Silver Eq.: $24.10 $21.54 n/a $-2.56
FD MCap / Per Metal
as % Spot Price:		 33.11% 32.79% n/a -0.32%
EV / Gold Eq.: $1,311.26 $1,206.85 n/a $-104.41
EV / Silver Eq.: $21.48 $18.95 n/a $-2.53
EV / Per Metal
as % Spot Price:		 29.52% 28.85% n/a -0.66%
Measured &
Indicated		 06/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 67.66% 68.58% n/a 0.92%
Percentage Silver: 32.34% 31.42% n/a -0.92%
Total (Gold Eq. Oz.): 8.87M 8.75M n/a -0.12M
Total (Silver Eq. Oz.): 541.21M 557.03M n/a 15.82M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.77M 6.67M n/a -0.10M
Silver Eq. Oz.: 413.16M 424.79M n/a 11.63M
Maximum Profit (Gold): $6,359.71M $5,215.09M n/a $-1,144.62M
Maximum Profit (Silver): $4,144.32M $3,123.36M n/a $-1,020.96M
Total Maximum Profit: $10,504.03M $8,338.45M n/a $-2,165.58M
Max Profit / Current MCap: 3.711 3.262 n/a -0.449
Max Profit Per Share (Gold): $27.77 $22.77 n/a $-5.00
Max Profit Per Share (Silver): $18.10 $13.64 n/a $-4.46
Total Max Profit Per Share: $45.87 $36.41 n/a $-9.46
Total Free Profit Per Share: $28.69 $20.61 n/a $-8.08
FD MCap / Gold Eq.: $418.15 $383.11 n/a $-35.04
FD MCap / Silver Eq.: $6.85 $6.02 n/a $-0.83
FD MCap / Per Metal
as % Spot Price:		 9.41% 9.16% n/a -0.25%
EV / Gold Eq.: $372.80 $337.10 n/a $-35.70
EV / Silver Eq.: $6.11 $5.29 n/a $-0.81
EV / Per Metal
as % Spot Price:		 8.39% 8.06% n/a -0.33%

Reserves &
Resources		 06/05/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 70.53% 71.40% n/a 0.87%
Percentage Silver: 29.47% 28.60% n/a -0.87%
Total (Gold Eq. Oz.): 14.18M 14.00M n/a -0.17M
Total (Silver Eq. Oz.): 865.35M 891.71M n/a 26.36M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.16M 9.04M n/a -0.12M
Silver Eq. Oz.: 559.03M 575.40M n/a 16.37M
Maximum Profit (Gold): $8,955.50M $7,343.70M n/a $-1,611.81M
Maximum Profit (Silver): $5,180.40M $3,904.20M n/a $-1,276.20M
Total Maximum Profit: $14,135.90M $11,247.90M n/a $-2,888.01M
Max Profit / Current MCap: 4.994 4.401 n/a -0.593
Max Profit Per Share (Gold): $39.11 $32.07 n/a $-7.04
Max Profit Per Share (Silver): $22.62 $17.05 n/a $-5.57
Total Max Profit Per Share: $61.73 $49.12 n/a $-12.61
Total Free Profit Per Share: $44.55 $33.32 n/a $-11.23
FD MCap / Gold Eq.: $309.05 $282.83 n/a $-26.21
FD MCap / Silver Eq.: $5.06 $4.44 n/a $-0.62
FD MCap / Per Metal
as % Spot Price:		 6.96% 6.76% n/a -0.19%
EV / Gold Eq.: $275.53 $248.86 n/a $-26.67
EV / Silver Eq.: $4.51 $3.91 n/a $-0.61
EV / Per Metal
as % Spot Price:		 6.20% 5.95% n/a -0.25%

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.     ×