Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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, two mines in development in Argentina and Burkina Faso and four exploration properties. Currently they produce roughly 325koz. of gold and 6.5Moz. of silver per year. They have approximately 5.5Moz. of gold and 55Moz. of silver in the reserves and resources category of which 4Moz. of gold and 30Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1033.56M which is a rise of roughly 33% over the last seven months. As of 11/03/2022 they have ~$218M debt and ~$116M cash. They have 292M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$775.17M
$1,033.56M
11/03/2022
Total Assets:
$2,059.00M
$2,059.00M
11/03/2022
Total Liabilities:
$607.00M
$607.00M
11/03/2022
Current Assets:
$287.00M
$287.00M
11/03/2022
Current Liabilities:
$127.00M
$127.00M
11/03/2022
Total Debt:
$218.00M
$218.00M
11/03/2022
Cash:
$116.00M
$116.00M
11/03/2022
Enterprise Value:
$877.17M
$1,135.56M
12/25/2005
Cash Flow:
$72.08M
$103.71M
never
Cash Flow Multiple:
10.75
9.97
never
Net Debt to Cash Flow Ratio:
1.42
0.98
never
Finance within 1 year:
11/03/2022
Misc
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
292,000,000
292,000,000
11/03/2022
Shares (FD):
297,000,000
297,000,000
11/03/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
11/03/2022
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 403,742
03/21/2023
Production (Silver Eq Oz.) :
(guess) 33,525,964
(guess) 33,327,999
03/21/2023
Initial CapEx (Outstanding):
n/a
n/a
11/03/2022
Funding Option:
n/a
n/a
11/03/2022
Documentation:
none
PRODUCER
04/13/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/13/2023
Resource Data
GOLD
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
4.00M
3.00M
03/21/2023
Measured & Indicated:
5.00M
4.00M
03/21/2023
Inferred:
1.00M
1.50M
03/21/2023
Reserves & Resources:
6.00M
5.50M
never
P L A U S I B L E
Proven & Probable:
3.40M
2.55M
03/21/2023
Measured & Indicated:
4.08M
3.23M
03/21/2023
Inferred:
0.43M
0.64M
03/21/2023
Reserves & Resources:
4.51M
3.87M
never
C U R R E N T
Annual Production:
(guess) 400,000oz.
(CG) 325,000oz.
03/21/2023
Cash Cost:
$1,000
$1,250
03/21/2023
Extra Operating Cost:
$450
$450
11/03/2022
Average Grade:
3.00 g/t
3.00 g/t
11/03/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/13/2023
F U T U R E
Proven & Probable:
6.00M
4.00M
03/21/2023
Annual Production:
500,000oz.
350,000oz.
03/21/2023
Cash Cost:
$1,000
$1,300
04/13/2023
Extra Operating Cost:
$450
$450
11/03/2022
SILVER
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
20.00M
03/21/2023
Measured & Indicated:
n/a
30.00M
03/21/2023
Inferred:
n/a
25.00M
03/21/2023
Reserves & Resources:
n/a
55.00M
never
P L A U S I B L E
Proven & Probable:
n/a
16.00M
03/21/2023
Measured & Indicated:
n/a
22.40M
03/21/2023
Inferred:
n/a
10.00M
03/21/2023
Reserves & Resources:
n/a
32.40M
never
C U R R E N T
Annual Production:
n/a
(guess) 6,500,000oz.
03/21/2023
Cash Cost:
n/a
$12.00
03/21/2023
Extra Operating Cost:
n/a
$8.00
03/21/2023
Average Grade:
n/a
120.00 g/t
03/21/2023
Recovery Rate:
n/a
(CG) 80.00%
04/13/2023
F U T U R E
Proven & Probable:
n/a
40.00M
03/21/2023
Annual Production:
n/a
6,500,000oz.
03/21/2023
Cash Cost:
n/a
$14.00
04/13/2023
Extra Operating Cost:
n/a
$10.00
04/13/2023
Property
Last Analysis Data (11/03/2022)
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.
Development
West Africa , Burkina Faso
Yaramoko
100%
16,700
n/a
show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.
100,000 oz per year for 10+ years.
Low cash costs, very economic.
Exploration
West Africa , Burkina Faso
Bissa West
90%
3,800
n/a
show
Likely their second mine, but still early exploration.
Exploration
West Africa , Burkina Faso
Solna
100%
37,000
n/a
show
Their largest property. Early exploration.
Exploration
West Africa , Cote d'Ivoire
Seguela
100% (guess)
300,000
n/a
show
500,000 oz at 2.4 gpt
Still early exploration
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):
361,000
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.
Development
West Africa , Burkina Faso
Yaramoko
100%
16,700
n/a
show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.
100,000 oz per year for 10+ years.
Low cash costs, very economic.
Exploration
West Africa , Burkina Faso
Bissa West
90%
3,800
n/a
show
Likely their second mine, but still early exploration.
Exploration
West Africa , Burkina Faso
Solna
100%
37,000
n/a
show
Their largest property. Early exploration.
Exploration
West Africa , Cote d'Ivoire
Seguela
100% (guess)
300,000
n/a
show
500,000 oz at 2.4 gpt
Still early exploration
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):
361,000
Profitability (by resource)
Proven & Probable
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
92.53%
n/a
Percentage Silver:
n/a
7.47%
n/a
Total (Gold Eq. Oz.):
4.00M
3.24M
n/a
Total (Silver Eq. Oz.):
n/a
267.64M
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.40M
2.74M
n/a
Silver Eq. Oz.:
n/a
226.50M
n/a
Maximum Profit (Gold):
$612.68M
$630.62M
n/a
Maximum Profit (Silver):
n/a
$57.44M
n/a
Total Maximum Profit:
$612.68M
$688.06M
n/a
Max Profit / Current MCap:
0.790
0.666
n/a
Max Profit Per Share (Gold):
$2.06
$2.12
n/a
Max Profit Per Share (Silver):
n/a
$0.19
n/a
Total Max Profit Per Share:
$2.06
$2.32
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$227.99
$376.69
n/a
FD MCap / Silver Eq.:
$2.72
$4.56
n/a
FD MCap / Per Metal as % Spot Price:
13.99%
19.34%
n/a
Measured & Indicated
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
91.67%
n/a
Percentage Silver:
n/a
8.33%
n/a
Total (Gold Eq. Oz.):
5.00M
4.36M
n/a
Total (Silver Eq. Oz.):
n/a
360.19M
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.08M
3.50M
n/a
Silver Eq. Oz.:
n/a
289.03M
n/a
Maximum Profit (Gold):
$735.22M
$798.78M
n/a
Maximum Profit (Silver):
n/a
$80.42M
n/a
Total Maximum Profit:
$735.22M
$879.20M
n/a
Max Profit / Current MCap:
0.948
0.851
n/a
Max Profit Per Share (Gold):
$2.48
$2.69
n/a
Max Profit Per Share (Silver):
n/a
$0.27
n/a
Total Max Profit Per Share:
$2.48
$2.96
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$189.99
$295.19
n/a
FD MCap / Silver Eq.:
$2.27
$3.58
n/a
FD MCap / Per Metal as % Spot Price:
11.65%
15.16%
n/a
Reserves & Resources
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
89.19%
n/a
Percentage Silver:
n/a
10.81%
n/a
Total (Gold Eq. Oz.):
6.00M
6.17M
n/a
Total (Silver Eq. Oz.):
n/a
509.01M
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.51M
4.26M
n/a
Silver Eq. Oz.:
n/a
351.65M
n/a
Maximum Profit (Gold):
$811.80M
$956.43M
n/a
Maximum Profit (Silver):
n/a
$116.32M
n/a
Total Maximum Profit:
$811.80M
$1,072.75M
n/a
Max Profit / Current MCap:
1.047
1.038
n/a
Max Profit Per Share (Gold):
$2.73
$3.22
n/a
Max Profit Per Share (Silver):
n/a
$0.39
n/a
Total Max Profit Per Share:
$2.73
$3.61
n/a
Total Free Profit Per Share:
$0.12
$0.13
n/a
FD MCap / Gold Eq.:
$172.07
$242.62
n/a
FD MCap / Silver Eq.:
$2.05
$2.94
n/a
FD MCap / Per Metal as % Spot Price:
10.56%
12.46%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,630.20
$1,947.30
06/02/2023
Spot Silver:
$19.45
$23.59
06/02/2023
Gold:Silver Ratio:
83.81
82.55
06/02/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: