Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Silvercorp Metals Inc
www: www.silvercorpmetals.com     email: info@silvercorp.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:SVM USD
TSE:SVM CAD

Description

Silvercorp Metals Inc are a silver focused mid-tier producer with seven producing mines in China (PR) and one exploration property. Currently they produce roughly 5.4Moz. of silver per year. They have approximately 266Moz. of silver in the reserves and resources category of which 158Moz. are in the measured and indicated category. They have a market capitalisation of ~$370.71M which is a fall of roughly 24% over the last eleven months. As of 07/08/2018 they have no debt and ~$105M cash. They have 168M 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 07/08/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $489.52M $370.71M 07/08/2018 $-118.81M
Total Assets: $475.00M $475.00M 07/08/2018 $0.00M
Total Liabilities: $78.00M $78.00M 07/08/2018 $0.00M
Current Assets: $122.00M $122.00M 07/08/2018 $0.00M
Current Liabilities: $32.00M $32.00M 07/08/2018 $0.00M
Total Debt: $0.00M $0.00M 07/08/2018 $0.00M
Cash: $105.00M $105.00M 07/08/2018 $0.00M
Enterprise Value: $384.52M $265.71M 06/03/1978 $-118.81M
Cash Flow: $30.28M $24.68M never $-5.59M
Cash Flow Multiple: 16.17 15.02 never -1.15
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/08/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/08/2018 0.00%
Misc 07/08/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 168,000,000 168,000,000 07/08/2018 0
Shares (FD): 175,000,000 175,000,000 07/08/2018 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 07/08/2018 n/a
Production (Gold Eq Oz.): (guess) 
68,915		 (guess) 
61,084		 07/08/2018 -7,831
Production (Silver Eq Oz.): (guess) 
5,400,000		 (guess) 
5,400,000		 07/08/2018 0
Initial CapEx (Outstanding): n/a n/a 07/08/2018 n/a
Funding Option: n/a n/a 07/08/2018 n/a
Documentation: none PRODUCER 07/08/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/08/2018 0.00M
Measured & Indicated: n/a n/a 07/08/2018 0.00M
Inferred: n/a n/a 07/08/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/08/2018 0.00M
Measured & Indicated: n/a n/a 07/08/2018 0.00M
Inferred: n/a n/a 07/08/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/08/2018 $0.00
Extra Operating Cost: n/a n/a 07/08/2018 $0.00
Average Grade: n/a n/a 07/08/2018 n/a
Recovery Rate: n/a n/a 07/08/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/08/2018 0.00M
Annual Production: n/a n/a 07/08/2018 n/a
Cash Cost: n/a n/a 07/08/2018 n/a
Extra Operating Cost: n/a n/a 07/08/2018 n/a
SILVER 07/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 113.00M 113.00M 07/08/2018 0.00M
Measured & Indicated: 158.00M 158.00M 07/08/2018 0.00M
Inferred: 108.00M 108.00M 07/08/2018 0.00M
Reserves & Resources: 266.00M 266.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 101.70M 101.70M 07/08/2018 0.00M
Measured & Indicated: 134.10M 134.10M 07/08/2018 0.00M
Inferred: 48.60M 48.60M 07/08/2018 0.00M
Reserves & Resources: 182.70M 182.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,400,000oz.		 (guess) 
5,400,000oz.		 07/08/2018 0oz.
Cash Cost: $4 $4 07/08/2018 $0.00
Extra Operating Cost: $4 $4 07/08/2018 $0.00
Average Grade: 200.00 g/t 200.00 g/t 07/08/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/08/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 07/08/2018 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 07/08/2018 0oz.
Cash Cost: $6 $6 07/08/2018 $0
Extra Operating Cost: $6 $6 07/08/2018 $0

Property

Last Analysis Data  (07/08/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Changsha, Hunan Province, China (PR) BYP 70% n/a n/a
Production Guangzhou, China (PR) GC 95% Underground show
2nd mining district.

Ramping up production in 2014 and 2015.
Production Zhenzhou, Henan Province, China (PR) HPG 70% n/a n/a
Production Zhenzhou, Henan Province, China (PR) LM 70% n/a n/a
Production Zhenzhou, Henan Province, China (PR) TLP 77% n/a n/a
Production Henan, China (PR) XBG 69% n/a n/a
Production Zhenzhou, Henan Province, China (PR) Ying 77% Underground show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Exploration Changsha, Hunan Province, China (PR) BYP zinc-lead 70% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Changsha, Hunan Province, China (PR) BYP 70% n/a n/a
Production Guangzhou, China (PR) GC 95% Underground show
2nd mining district.

Ramping up production in 2014 and 2015.
Production Zhenzhou, Henan Province, China (PR) HPG 70% n/a n/a
Production Zhenzhou, Henan Province, China (PR) LM 70% n/a n/a
Production Zhenzhou, Henan Province, China (PR) TLP 77% n/a n/a
Production Henan, China (PR) XBG 69% n/a n/a
Production Zhenzhou, Henan Province, China (PR) Ying 77% Underground show
Large mining district.

6 million oz of production in 2014.

4 underground mines.
Exploration Changsha, Hunan Province, China (PR) BYP zinc-lead 70% n/a n/a

Profitability (by resource)

Proven &
Probable		 07/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.16M
Total (Silver Eq. Oz.): 113.00M 113.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.15M
Silver Eq. Oz.: 101.70M 101.70M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $570.23M $464.87M n/a $-105.36M
Total Maximum Profit: $570.23M $464.87M n/a $-105.36M
Max Profit / Current MCap: 1.165 1.254 n/a 0.089
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.26 $2.66 n/a $-0.60
Total Max Profit Per Share: $3.26 $2.66 n/a $-0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $377.16 $322.24 n/a $-54.92
FD Mkt. Cap / Silver Eq.: $4.81 $3.65 n/a $-1.17
FD Mkt. Cap / Per Metal
as % Spot Price:		 30.06% 25.09% n/a -4.98%
Measured &
Indicated		 07/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.23M
Total (Silver Eq. Oz.): 158.00M 158.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.19M
Silver Eq. Oz.: 134.10M 134.10M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $751.90M $612.97M n/a $-138.93M
Total Maximum Profit: $751.90M $612.97M n/a $-138.93M
Max Profit / Current MCap: 1.536 1.654 n/a 0.118
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.30 $3.50 n/a $-0.79
Total Max Profit Per Share: $4.30 $3.50 n/a $-0.79
Total Free Profit Per Share: $0.71 $0.65 n/a $-0.05
FD Mkt. Cap / Gold Eq.: $286.04 $244.38 n/a $-41.65
FD Mkt. Cap / Silver Eq.: $3.65 $2.76 n/a $-0.89
FD Mkt. Cap / Per Metal
as % Spot Price:		 22.80% 19.03% n/a -3.78%

Reserves &
Resources		 07/08/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.39M
Total (Silver Eq. Oz.): 266.00M 266.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.26M
Silver Eq. Oz.: 182.70M 182.70M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,024.40M $835.12M n/a $-189.28M
Total Maximum Profit: $1,024.40M $835.12M n/a $-189.28M
Max Profit / Current MCap: 2.093 2.253 n/a 0.160
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $5.85 $4.77 n/a $-1.08
Total Max Profit Per Share: $5.85 $4.77 n/a $-1.08
Total Free Profit Per Share: $2.26 $1.92 n/a $-0.34
FD Mkt. Cap / Gold Eq.: $209.95 $179.37 n/a $-30.57
FD Mkt. Cap / Silver Eq.: $2.68 $2.03 n/a $-0.65
FD Mkt. Cap / Per Metal
as % Spot Price:		 16.74% 13.96% n/a -2.77%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.