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 65koz. of gold and 9.0Moz. of silver per year. They have approximately 2.25Moz. of gold and 75Moz. of silver in the reserves and resources category of which 2Moz. of gold and 45Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1393.87M which is a fall of roughly 14% over the last two weeks. As of 01/09/2021 they have ~$133M debt and ~$85M cash. They have 184M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,622.74M
$1,393.87M
01/09/2021
$-228.87M
Total Assets:
$987.00M
$987.00M
01/09/2021
$0.00M
Total Liabilities:
$281.00M
$281.00M
01/09/2021
$0.00M
Current Assets:
$140.00M
$140.00M
01/09/2021
$0.00M
Current Liabilities:
$80.00M
$80.00M
01/09/2021
$0.00M
Total Debt:
$133.00M
$133.00M
01/09/2021
$0.00M
Cash:
$85.00M
$85.00M
01/09/2021
$0.00M
Enterprise Value:
$1,670.74M
$1,441.87M
09/10/2015
$-228.87M
Cash Flow:
$101.18M
$101.43M
never
$0.25M
Cash Flow Multiple:
16.04
13.74
never
-2.30
Net Debt to Cash Flow Ratio:
0.47
0.47
never
0.00
Finance within 1 year:
01/09/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/09/2021
0.00%
Misc
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
184,195,000
184,195,000
01/09/2021
0
Shares (FD):
187,600,000
187,600,000
01/09/2021
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
01/09/2021
n/a
Production (Gold Eq Oz.):
(guess) 188,604
(guess) 188,656
01/09/2021
52
Production (Silver Eq Oz.) :
(guess) 13,732,861
(guess) 13,730,854
01/09/2021
-2,007
Initial CapEx (Outstanding):
n/a
n/a
01/09/2021
n/a
Funding Option:
n/a
n/a
01/09/2021
n/a
Documentation:
none
PRODUCER
01/09/2021
n/a
Value Adjustment:
200%
200%
never
0%
Resource Data
GOLD
01/09/2021 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
01/09/2021
0.00M
Measured & Indicated:
2.00M
2.00M
01/09/2021
0.00M
Inferred:
0.25M
0.25M
01/09/2021
0.00M
Reserves & Resources:
2.25M
2.25M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.70M
1.70M
01/09/2021
0.00M
Measured & Indicated:
1.70M
1.70M
01/09/2021
0.00M
Inferred:
0.11M
0.11M
01/09/2021
0.00M
Reserves & Resources:
1.81M
1.81M
never
0.00M
C U R R E N T
Annual Production:
(guess) 65,000oz.
(CG) 65,000oz.
01/09/2021
0oz.
Cash Cost:
$800
$800
01/09/2021
$0.00
Extra Operating Cost:
$400
$400
01/09/2021
$0.00
Average Grade:
0.50 g/t
0.50 g/t
01/09/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
01/09/2021
0.00%
F U T U R E
Proven & Probable:
2.50M
2.50M
01/09/2021
0.00M
Annual Production:
150,000oz.
150,000oz.
01/09/2021
0oz.
Cash Cost:
$800
$800
01/09/2021
$0
Extra Operating Cost:
$400
$400
01/09/2021
$0
SILVER
01/09/2021 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
01/09/2021
0.00M
Measured & Indicated:
45.00M
45.00M
01/09/2021
0.00M
Inferred:
30.00M
30.00M
01/09/2021
0.00M
Reserves & Resources:
75.00M
75.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
40.50M
40.50M
01/09/2021
0.00M
Measured & Indicated:
40.50M
40.50M
01/09/2021
0.00M
Inferred:
13.50M
13.50M
01/09/2021
0.00M
Reserves & Resources:
54.00M
54.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 9,000,000oz.
(guess) 9,000,000oz.
01/09/2021
0oz.
Cash Cost:
$9
$9
01/09/2021
$0.00
Extra Operating Cost:
$5
$5
01/09/2021
$0.00
Average Grade:
150.00 g/t
150.00 g/t
01/09/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/09/2021
0.00%
F U T U R E
Proven & Probable:
60.00M
60.00M
01/09/2021
0.00M
Annual Production:
9,000,000oz.
9,000,000oz.
01/09/2021
0oz.
Cash Cost:
$11
$11
01/09/2021
$0
Extra Operating Cost:
$6
$6
01/09/2021
$0
Property
Last Analysis Data (01/09/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
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.
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)
Total Land Package Size (ha):
3,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
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.
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)
Total Land Package Size (ha):
3,500
Profitability (by resource)
Proven & Probable
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
76.39%
76.39%
n/a
0.00%
Percentage Silver:
23.61%
23.61%
n/a
0.00%
Total (Gold Eq. Oz.):
2.62M
2.62M
n/a
0.00M
Total (Silver Eq. Oz.):
190.63M
190.56M
n/a
-0.06M
P L A U S I B L E
Gold Eq. Oz.:
2.26M
2.26M
n/a
0.00M
Silver Eq. Oz.:
164.28M
164.23M
n/a
-0.05M
Maximum Profit (Gold):
$2,313.36M
$2,318.36M
n/a
$5.00M
Maximum Profit (Silver):
$967.87M
$970.42M
n/a
$2.55M
Total Maximum Profit:
$3,281.23M
$3,288.78M
n/a
$7.55M
Max Profit / Current MCap:
2.022
2.359
n/a
0.337
Max Profit Per Share (Gold):
$12.33
$12.36
n/a
$0.03
Max Profit Per Share (Silver):
$5.16
$5.17
n/a
$0.01
Total Max Profit Per Share:
$17.49
$17.53
n/a
$0.04
Total Free Profit Per Share:
$8.84
$10.10
n/a
$1.26
FD Mkt. Cap / Gold Eq.:
$719.23
$617.73
n/a
$-101.51
FD Mkt. Cap / Silver Eq.:
$9.88
$8.49
n/a
$-1.39
FD Mkt. Cap / Per Metal as % Spot Price:
38.92%
33.40%
n/a
-5.52%
Measured & Indicated
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
76.39%
76.39%
n/a
0.00%
Percentage Silver:
23.61%
23.61%
n/a
0.00%
Total (Gold Eq. Oz.):
2.62M
2.62M
n/a
0.00M
Total (Silver Eq. Oz.):
190.63M
190.56M
n/a
-0.06M
P L A U S I B L E
Gold Eq. Oz.:
2.26M
2.26M
n/a
0.00M
Silver Eq. Oz.:
164.28M
164.23M
n/a
-0.05M
Maximum Profit (Gold):
$2,313.36M
$2,318.36M
n/a
$5.00M
Maximum Profit (Silver):
$967.87M
$970.42M
n/a
$2.55M
Total Maximum Profit:
$3,281.23M
$3,288.78M
n/a
$7.55M
Max Profit / Current MCap:
2.022
2.359
n/a
0.337
Max Profit Per Share (Gold):
$12.33
$12.36
n/a
$0.03
Max Profit Per Share (Silver):
$5.16
$5.17
n/a
$0.01
Total Max Profit Per Share:
$17.49
$17.53
n/a
$0.04
Total Free Profit Per Share:
$8.84
$10.10
n/a
$1.26
FD Mkt. Cap / Gold Eq.:
$719.23
$617.73
n/a
$-101.51
FD Mkt. Cap / Silver Eq.:
$9.88
$8.49
n/a
$-1.39
FD Mkt. Cap / Per Metal as % Spot Price:
38.92%
33.40%
n/a
-5.52%
Reserves & Resources
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
68.60%
68.59%
n/a
-0.01%
Percentage Silver:
31.40%
31.41%
n/a
0.01%
Total (Gold Eq. Oz.):
3.28M
3.28M
n/a
0.00M
Total (Silver Eq. Oz.):
238.83M
238.76M
n/a
-0.07M
P L A U S I B L E
Gold Eq. Oz.:
2.55M
2.55M
n/a
0.00M
Silver Eq. Oz.:
185.52M
185.46M
n/a
-0.06M
Maximum Profit (Gold):
$2,457.95M
$2,463.26M
n/a
$5.31M
Maximum Profit (Silver):
$1,290.49M
$1,293.89M
n/a
$3.40M
Total Maximum Profit:
$3,748.44M
$3,757.15M
n/a
$8.71M
Max Profit / Current MCap:
2.310
2.695
n/a
0.386
Max Profit Per Share (Gold):
$13.10
$13.13
n/a
$0.03
Max Profit Per Share (Silver):
$6.88
$6.90
n/a
$0.02
Total Max Profit Per Share:
$19.98
$20.03
n/a
$0.05
Total Free Profit Per Share:
$11.33
$12.60
n/a
$1.27
FD Mkt. Cap / Gold Eq.:
$636.90
$547.00
n/a
$-89.90
FD Mkt. Cap / Silver Eq.:
$8.75
$7.52
n/a
$-1.23
FD Mkt. Cap / Per Metal as % Spot Price:
34.46%
29.58%
n/a
-4.89%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/09/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,848.00
$1,849.40
01/20/2021
$1.40
Spot Silver:
$25.38
$25.41
01/20/2021
$0.03
Gold:Silver Ratio:
72.81
72.78
01/20/2021
-0.03
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: