Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:SVM CAD
NYSEAMERICAN:SVM USD

Description

Silvercorp Metals Inc are a gold and silver focused mid-tier producer with seven producing mines in China (PR), one mine in development in Ecuador and exploration properties. Currently they produce roughly 8.0Moz. of silver per year. They have approximately 2Moz. of gold and 255Moz. of silver in the reserves and resources category of which 1.5Moz. of gold and 175Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1188.13M which is a rise of roughly 22% over the last three months. As of 06/06/2025 they have ~$50M debt and ~$377M cash. They have 218M 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 06/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $976.28M $1,188.13M 06/06/2025
MCap (OS): $944.29M $1,149.20M 06/06/2025
Total Assets: $723.00M $723.00M 06/06/2025
Total Liabilities: $153.00M $153.00M 06/06/2025
Current Assets: $355.00M $377.00M 08/07/2025
Current Liabilities: $46.00M $46.00M 06/06/2025
Total Debt: $50.00M $50.00M 06/06/2025
Cash: $355.00M $377.00M 08/07/2025
Debt (Net): $-305.00M $-327.00M
Enterprise Value: $671.28M $861.13M 04/15/1997
Cash Flow: $105.45M $143.84M never
Cash Flow Multiple: 9.26 8.26 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/06/2025
Misc 06/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 217,953,700 217,953,700 06/06/2025
Shares (FD): 225,336,092 225,336,092 06/06/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 06/06/2025
Production (Gold Eq Oz.): (guess) 
80,470		 (guess) 
92,256		 08/07/2025
Production (Silver Eq Oz.): (guess) 
7,500,000		 (guess) 
8,000,000		 08/07/2025
Development Phase: none Producer (Multiple Mines) 08/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 12 12 06/06/2025

Resource Data

GOLD 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 06/06/2025
Measured & Indicated: 1.50M 1.50M 06/06/2025
Inferred: 0.50M 0.50M 06/06/2025
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.45M 0.45M 06/06/2025
Measured & Indicated: 1.17M 1.17M 06/06/2025
Inferred: 0.23M 0.23M 06/06/2025
Reserves & Resources: 1.40M 1.40M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/06/2025
Extra Operating Cost: n/a n/a 06/06/2025
Total: $1,900 $1,900 06/06/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $12,132.11 $12,878.58
EV / Production (AuEq): $8,341.90 $9,334.10
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/06/2025
Open Pit (Avg): n/a 3.00 g/t 06/06/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/07/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 06/06/2025
Annual Production: 75,000oz. 75,000oz. 06/06/2025
Cash Cost: $1,200 $1,200 06/06/2025
Extra Operating Cost: $700 $700 06/06/2025
SILVER 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 100.00M 100.00M 06/06/2025
Measured & Indicated: 175.00M 175.00M 06/06/2025
Inferred: 80.00M 80.00M 06/06/2025
Reserves & Resources: 255.00M 255.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 90.00M 90.00M 06/06/2025
Measured & Indicated: 144.00M 144.00M 06/06/2025
Inferred: 36.00M 36.00M 06/06/2025
Reserves & Resources: 180.00M 180.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
7,500,000oz.		 (guess) 
8,000,000oz.		 08/07/2025
Cash Cost: $5.00 $10.00 08/07/2025
Extra Operating Cost: $17.00 $14.00 08/07/2025
Total: $22.00 $24.00 08/07/2025
Margin (Free Cash Flow): $14.06 (38.99%) $17.98 (42.83%)
MCap / Production (AgEq): $130.17 $148.52
EV / Production (AgEq): $89.50 $107.64
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 06/06/2025
Open Pit (Avg): n/a n/a 06/11/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/07/2025
F
U
T
U
R
E		 Proven & Probable: 175.00M 175.00M 06/06/2025
Annual Production: 7,500,000oz. 8,000,000oz. 08/07/2025
Cash Cost: $7.00 $10.00 08/07/2025
Extra Operating Cost: $19.00 $18.00 08/07/2025

Property

Last Analysis Data  (06/06/2025)
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 XBG
69 n/a
Prod Ying
77 show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Exp BYP zinc-lead
70 n/a
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
5 million oz (.6 gpt).

Plus silver offsets.

Large low grade deposit.

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
Exp Fermoy
30 show
Early exploration

Size: 48,000 ha
Exp kingscourt
30 show
Early exploration

Size: 35,000 ha
Exp Rathkeale
30 show
Early exploration

Size: 25,000 ha
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 XBG
69 n/a
Prod Ying
77 show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Exp BYP zinc-lead
70 n/a
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
Exp Fermoy
30 show
Early exploration

Size: 48,000 ha
Exp kingscourt
30 show
Early exploration

Size: 35,000 ha
Exp Rathkeale
30 show
Early exploration

Size: 25,000 ha

Profitability (by resource)

Proven &
Probable		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 31.79% 30.24% n/a
Percentage Silver: 68.21% 69.76% n/a
Total (Gold Eq. Oz.): 1.57M 1.65M n/a
Total (Silver Eq. Oz.): 146.60M 143.36M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.42M 1.49M n/a
Silver Eq. Oz.: 131.94M 129.02M n/a
Maximum Profit (Gold): $657.39M $783.14M n/a
Maximum Profit (Silver): $1,265.40M $1,618.20M n/a
Total Maximum Profit: $1,922.79M $2,401.34M n/a
Max Profit / Current MCap: 1.970 2.021 n/a
Max Profit Per Share (Gold): $2.92 $3.48 n/a
Max Profit Per Share (Silver): $5.62 $7.18 n/a
Total Max Profit Per Share: $8.53 $10.66 n/a
Total Free Profit Per Share: $2.61 $3.36 n/a
FD MCap / Gold Eq.: $689.63 $798.54 n/a
FD MCap / Silver Eq.: $7.40 $9.21 n/a
FD MCap / Per Metal
as % Spot Price:		 20.52% 21.94% n/a
EV / Gold Eq.: $474.18 $578.76 n/a
EV / Silver Eq.: $5.09 $6.67 n/a
EV / Per Metal
as % Spot Price:		 14.11% 15.90% n/a
Measured &
Indicated		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 44.41% 42.64% n/a
Percentage Silver: 55.59% 57.36% n/a
Total (Gold Eq. Oz.): 3.38M 3.52M n/a
Total (Silver Eq. Oz.): 314.80M 305.07M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.72M 2.83M n/a
Silver Eq. Oz.: 253.05M 245.46M n/a
Maximum Profit (Gold): $1,709.21M $2,036.15M n/a
Maximum Profit (Silver): $2,024.64M $2,589.12M n/a
Total Maximum Profit: $3,733.85M $4,625.27M n/a
Max Profit / Current MCap: 3.825 3.893 n/a
Max Profit Per Share (Gold): $7.59 $9.04 n/a
Max Profit Per Share (Silver): $8.98 $11.49 n/a
Total Max Profit Per Share: $16.57 $20.53 n/a
Total Free Profit Per Share: $10.65 $13.23 n/a
FD MCap / Gold Eq.: $359.58 $419.74 n/a
FD MCap / Silver Eq.: $3.86 $4.84 n/a
FD MCap / Per Metal
as % Spot Price:		 10.70% 11.53% n/a
EV / Gold Eq.: $247.24 $304.22 n/a
EV / Silver Eq.: $2.65 $3.51 n/a
EV / Per Metal
as % Spot Price:		 7.36% 8.36% n/a

Reserves &
Resources		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 42.23% 40.48% n/a
Percentage Silver: 57.77% 59.52% n/a
Total (Gold Eq. Oz.): 4.74M 4.94M n/a
Total (Silver Eq. Oz.): 441.40M 428.43M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.33M 3.47M n/a
Silver Eq. Oz.: 310.02M 300.97M n/a
Maximum Profit (Gold): $2,037.90M $2,427.72M n/a
Maximum Profit (Silver): $2,530.80M $3,236.40M n/a
Total Maximum Profit: $4,568.70M $5,664.12M n/a
Max Profit / Current MCap: 4.680 4.767 n/a
Max Profit Per Share (Gold): $9.04 $10.77 n/a
Max Profit Per Share (Silver): $11.23 $14.36 n/a
Total Max Profit Per Share: $20.28 $25.14 n/a
Total Free Profit Per Share: $14.36 $17.84 n/a
FD MCap / Gold Eq.: $293.50 $342.32 n/a
FD MCap / Silver Eq.: $3.15 $3.95 n/a
FD MCap / Per Metal
as % Spot Price:		 8.73% 9.40% n/a
EV / Gold Eq.: $201.81 $248.11 n/a
EV / Silver Eq.: $2.17 $2.86 n/a
EV / Per Metal
as % Spot Price:		 6.00% 6.82% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults