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 using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:SVM CAD
NYSEAMERICAN:SVM USD

Description

Silvercorp Metals Inc are a 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 7.5Moz. of silver per year. They have approximately 347Moz. of silver in the reserves and resources category of which 222Moz. are in the measured and indicated category. They have a market capitalisation of ~$652.47M which is a fall of roughly 17% over the last eleven months. As of 06/07/2024 they have no debt and ~$202M cash. They have 178M 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 06/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $786.30M $652.47M 07/15/2024
Total Assets: $723.00M $723.00M 06/07/2024
Total Liabilities: $103.00M $103.00M 06/07/2024
Current Assets: $232.00M $232.00M 06/07/2024
Current Liabilities: $46.00M $46.00M 06/07/2024
Total Debt: $0.00M $0.00M 06/07/2024
Cash: $202.00M $202.00M 06/07/2024
Enterprise Value: $584.30M $450.47M 04/10/1984
Cash Flow: $61.02M $115.73M never
Cash Flow Multiple: 12.89 5.64 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/07/2024
Misc 06/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 216,000,000 177,673,358 07/15/2024
Shares (FD): 222,000,000 184,000,000 07/15/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 06/07/2024
Production (Gold Eq Oz.): (guess) 
76,345		 (guess) 
75,267		 04/16/2025
Production (Silver Eq Oz.): (guess) 
6,000,000		 (guess) 
7,500,000		 04/16/2025
Initial CapEx (Outstanding): n/a n/a 06/07/2024
Funding Option: n/a n/a 06/07/2024
Documentation: none PRODUCER 04/16/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 8 12 04/16/2025

Resource Data

GOLD 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/07/2024
Measured & Indicated: 4.00M n/a 07/15/2024
Inferred: 3.00M n/a 07/15/2024
Reserves & Resources: 7.00M n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/07/2024
Measured & Indicated: 2.56M n/a 07/15/2024
Inferred: 1.20M n/a 07/15/2024
Reserves & Resources: 3.76M n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/07/2024
Extra Operating Cost: n/a n/a 06/07/2024
Total: $1,600 n/a 06/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/07/2024
Open Pit (Avg): n/a n/a 07/15/2024
Recovery Rate: (CG)  80.00% n/a 07/15/2024
F
U
T
U
R
E		 Proven & Probable: 4.00M n/a 07/15/2024
Annual Production: 200,000oz. n/a 07/15/2024
Cash Cost: $1,000 n/a 07/15/2024
Extra Operating Cost: $600 n/a 07/15/2024
SILVER 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 115.00M 115.00M 06/07/2024
Measured & Indicated: 222.00M 222.00M 06/07/2024
Inferred: 125.00M 125.00M 06/07/2024
Reserves & Resources: 347.00M 347.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 103.50M 103.50M 06/07/2024
Measured & Indicated: 180.54M 180.54M 06/07/2024
Inferred: 56.25M 56.25M 06/07/2024
Reserves & Resources: 236.79M 236.79M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,000,000oz.		 (guess) 
7,500,000oz.		 04/16/2025
Cash Cost: $3.00 $5.00 04/16/2025
Extra Operating Cost: $16.00 $12.00 04/16/2025
Total: $19.00 $17.00 04/16/2025
Margin (Free Cash Flow): $10.17 (34.86%) $15.43 (47.58%)
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 06/07/2024
Open Pit (Avg): n/a n/a 06/11/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/16/2025
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 06/07/2024
Annual Production: 8,000,000oz. 8,000,000oz. 06/07/2024
Cash Cost: $1.00 $6.00 04/16/2025
Extra Operating Cost: $15.00 $16.00 04/16/2025

Property

Last Analysis Data  (06/07/2024)
Stage Name Owned 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
Current Data
Stage Name Owned 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.
Exp Cascas 100% show
Early exploration.
Exp Condor 100% show
5 million oz (.6 gpt).

Plus silver offsets.

Large low grade deposit.
Exp Pegasus & AB 30% show
JV partner is drilling.
Exp Pijili 80% show
Early exploration
Exp Santiago 100% show
Early exploration
Exp Tarqui 70% show
JV partner is drilling
Exp Fermoy 30% show
Early exploration
Exp kingscourt 30% show
Early exploration
Exp Rathkeale 30% show
Early exploration
Total Land Package Size (ha): 241,500  

Profitability (by resource)

Proven &
Probable		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 115.00M 115.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 103.50M 103.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,052.60M $1,597.01M n/a
Total Maximum Profit: $1,052.60M $1,597.01M n/a
Max Profit / Current MCap: 1.339 2.448 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.74 $8.68 n/a
Total Max Profit Per Share: $4.74 $8.68 n/a
Total Free Profit Per Share: $0.00 $3.78 n/a
FD MCap / Gold Eq.: $597.06 $628.17 n/a
FD MCap / Silver Eq.: $7.60 $6.30 n/a
FD MCap / Per Metal
as % Spot Price:		 26.04% 19.44% n/a
Measured &
Indicated		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 58.61% n/a n/a
Percentage Silver: 41.39% 100.00% n/a
Total (Gold Eq. Oz.): 6.82M n/a n/a
Total (Silver Eq. Oz.): 536.36M 222.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.86M n/a n/a
Silver Eq. Oz.: 381.73M 180.54M n/a
Maximum Profit (Gold): $1,772.80M n/a n/a
Maximum Profit (Silver): $1,836.09M $2,785.73M n/a
Total Maximum Profit: $3,608.89M $2,785.73M n/a
Max Profit / Current MCap: 4.590 4.270 n/a
Max Profit Per Share (Gold): $7.99 n/a n/a
Max Profit Per Share (Silver): $8.27 $15.14 n/a
Total Max Profit Per Share: $16.26 $15.14 n/a
Total Free Profit Per Share: $11.41 $10.24 n/a
FD MCap / Gold Eq.: $161.88 $360.12 n/a
FD MCap / Silver Eq.: $2.06 $3.61 n/a
FD MCap / Per Metal
as % Spot Price:		 7.06% 11.14% n/a

Reserves &
Resources		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 61.32% n/a n/a
Percentage Silver: 38.68% 100.00% n/a
Total (Gold Eq. Oz.): 11.42M n/a n/a
Total (Silver Eq. Oz.): 897.14M 347.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.77M n/a n/a
Silver Eq. Oz.: 532.29M 236.79M n/a
Maximum Profit (Gold): $2,603.80M n/a n/a
Maximum Profit (Silver): $2,408.15M $3,653.67M n/a
Total Maximum Profit: $5,011.95M $3,653.67M n/a
Max Profit / Current MCap: 6.374 5.600 n/a
Max Profit Per Share (Gold): $11.73 n/a n/a
Max Profit Per Share (Silver): $10.85 $19.86 n/a
Total Max Profit Per Share: $22.58 $19.86 n/a
Total Free Profit Per Share: $17.73 $14.96 n/a
FD MCap / Gold Eq.: $116.09 $274.57 n/a
FD MCap / Silver Eq.: $1.48 $2.76 n/a
FD MCap / Per Metal
as % Spot Price:		 5.06% 8.50% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults