Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 6.0Moz. 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 ~$677.61M which is a fall of roughly 14% over the last three 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.
Quick Links
Login to access
General Details
Financial
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$786.30M
$677.61M
07/15/2024
$-108.69M
Total Assets:
$723.00M
$723.00M
06/07/2024
$0.00M
Total Liabilities:
$103.00M
$103.00M
06/07/2024
$0.00M
Current Assets:
$232.00M
$232.00M
06/07/2024
$0.00M
Current Liabilities:
$46.00M
$46.00M
06/07/2024
$0.00M
Total Debt:
$0.00M
$0.00M
06/07/2024
$0.00M
Cash:
$202.00M
$202.00M
06/07/2024
$0.00M
Enterprise Value:
$584.30M
$475.61M
01/26/1985
$-108.69M
Cash Flow:
$61.02M
$64.44M
never
$3.42M
Cash Flow Multiple:
12.89
10.52
never
-2.37
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/07/2024
n/a
Misc
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
216,000,000
177,673,358
07/15/2024
-38,326,642
Shares (FD):
222,000,000
184,000,000
07/15/2024
-38,000,000
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
06/07/2024
n/a
Production (Gold Eq Oz.):
(guess) 76,345
(guess) 69,883
06/07/2024
-6,461
Production (Silver Eq Oz.) :
(guess) 6,000,000
(guess) 6,000,000
06/07/2024
0
Initial CapEx (Outstanding):
n/a
n/a
06/07/2024
n/a
Funding Option:
n/a
n/a
06/07/2024
n/a
Documentation:
none
PRODUCER
07/15/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
8
10
06/25/2024
2.00
Resource Data
GOLD
06/07/2024 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
06/07/2024
0.00M
Measured & Indicated:
4.00M
n/a
07/15/2024
0.00M
Inferred:
3.00M
n/a
07/15/2024
0.00M
Reserves & Resources:
7.00M
n/a
never
-7.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/07/2024
0.00M
Measured & Indicated:
2.56M
n/a
07/15/2024
-2.56M
Inferred:
1.20M
n/a
07/15/2024
-1.20M
Reserves & Resources:
3.76M
n/a
never
-3.76M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
06/07/2024
$0.00
Extra Operating Cost:
n/a
n/a
06/07/2024
$0.00
Total:
$1,600
n/a
06/07/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
06/07/2024
n/a
Open Pit (Avg):
n/a
n/a
07/15/2024
n/a
Recovery Rate:
(CG) 80.00%
n/a
07/15/2024
-5.00%
F U T U R E
Proven & Probable:
4.00M
n/a
07/15/2024
0.00M
Annual Production:
200,000oz.
n/a
07/15/2024
n/a
Cash Cost:
$1,000
n/a
07/15/2024
$0
Extra Operating Cost:
$600
n/a
07/15/2024
n/a
SILVER
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
115.00M
115.00M
06/07/2024
0.00M
Measured & Indicated:
222.00M
222.00M
06/07/2024
0.00M
Inferred:
125.00M
125.00M
06/07/2024
0.00M
Reserves & Resources:
347.00M
347.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
103.50M
103.50M
06/07/2024
0.00M
Measured & Indicated:
180.54M
180.54M
06/07/2024
0.00M
Inferred:
56.25M
56.25M
06/07/2024
0.00M
Reserves & Resources:
236.79M
236.79M
never
0.00M
C U R R E N T
Annual Production:
(guess) 6,000,000oz.
(guess) 6,000,000oz.
06/07/2024
0oz.
Cash Cost:
$3.00
$3.00
06/07/2024
$0.00
Extra Operating Cost:
$16.00
$16.00
06/07/2024
$0.00
Total:
$19.00
$19.00
06/07/2024
$0.00
Margin (Free Cash Flow):
$10.17 (34.86%)
$10.74 (36.11%)
$0.57
G R A D E
Underground (Avg):
200.00 g/t
200.00 g/t
06/07/2024
n/a
Open Pit (Avg):
n/a
n/a
06/11/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/15/2024
0.00%
F U T U R E
Proven & Probable:
200.00M
200.00M
06/07/2024
0.00M
Annual Production:
8,000,000oz.
8,000,000oz.
06/07/2024
0oz.
Cash Cost:
$1.00
$1.00
06/07/2024
$0.00
Extra Operating Cost:
$15.00
$15.00
06/07/2024
$0.00
Property
Last Analysis Data (06/07/2024)
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
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Changsha, Hunan Province , China (PR)
BYP
70%
n/a
n/a
n/a
Production
Guangzhou , China (PR)
GC
95%
n/a
Underground
show
2nd mining district.
Ramping up production in 2014 and 2015.
Production
Zhenzhou, Henan Province , China (PR)
HPG
70%
n/a
n/a
n/a
Production
Zhenzhou, Henan Province , China (PR)
LM
70%
n/a
n/a
n/a
Production
Zhenzhou, Henan Province , China (PR)
TLP
77%
n/a
n/a
n/a
Production
Henan , China (PR)
XBG
69%
n/a
n/a
n/a
Production
Zhenzhou, Henan Province , China (PR)
Ying
77%
n/a
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
n/a
Development
Ecuador , Ecuador
El Domo - Curipampa
75% (guess)
21,000
Both
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.
Exploration
Ecuador , Ecuador
Cascas
100% (guess)
25,000
n/a
show
Early exploration.
Exploration
Ecuador , Ecuador
Condor
100% (guess)
10,000
Open Pit
show
5 million oz (.6 gpt).
Plus silver offsets.
Large low grade deposit.
Exploration
Ecuador , Ecuador
Pegasus & AB
30% (guess)
67,000
n/a
show
JV partner is drilling.
Exploration
Ecuador , Ecuador
Pijili
80% (guess)
3,200
n/a
show
Early exploration
Exploration
Ecuador , Ecuador
Santiago
100% (guess)
2,300
n/a
show
Early exploration
Exploration
Ecuador , Ecuador
Tarqui
70% (guess)
5,000
n/a
show
JV partner is drilling
Exploration
Ireland , Irish Republic
Fermoy
30% (guess)
48,000
n/a
show
Early exploration
Exploration
Ireland , Irish Republic
kingscourt
30% (guess)
35,000
n/a
show
Early exploration
Exploration
Ireland , Irish Republic
Rathkeale
30% (guess)
25,000
n/a
show
Early exploration
Total Land Package Size (ha):
241,500
Profitability (by resource)
Proven & Probable
06/07/2024 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
-0.12M
Total (Silver Eq. Oz.):
115.00M
115.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.11M
Silver Eq. Oz.:
103.50M
103.50M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$1,052.60M
$1,111.59M
n/a
$59.00M
Total Maximum Profit:
$1,052.60M
$1,111.59M
n/a
$59.00M
Max Profit / Current MCap:
1.339
1.640
n/a
0.302
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$4.74
$6.04
n/a
$1.30
Total Max Profit Per Share:
$4.74
$6.04
n/a
$1.30
Total Free Profit Per Share:
$0.00
$1.04
n/a
$1.04
FD MCap / Gold Eq.:
$597.06
$562.10
n/a
$-34.96
FD MCap / Silver Eq.:
$7.60
$6.55
n/a
$-1.05
FD MCap / Per Metal as % Spot Price:
26.04%
22.01%
n/a
-4.03%
Measured & Indicated
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
58.61%
n/a
n/a
-58.61%
Percentage Silver:
41.39%
100.00%
n/a
58.61%
Total (Gold Eq. Oz.):
6.82M
n/a
n/a
-4.24M
Total (Silver Eq. Oz.):
536.36M
222.00M
n/a
-314.36M
P L A U S I B L E
Gold Eq. Oz.:
4.86M
n/a
n/a
-2.75M
Silver Eq. Oz.:
381.73M
180.54M
n/a
-201.19M
Maximum Profit (Gold):
$1,772.80M
n/a
n/a
$-1,772.80M
Maximum Profit (Silver):
$1,836.09M
$1,939.00M
n/a
$102.91M
Total Maximum Profit:
$3,608.89M
$1,939.00M
n/a
$-1,669.89M
Max Profit / Current MCap:
4.590
2.862
n/a
-1.728
Max Profit Per Share (Gold):
$7.99
n/a
n/a
$-7.99
Max Profit Per Share (Silver):
$8.27
$10.54
n/a
$2.27
Total Max Profit Per Share:
$16.26
$10.54
n/a
$-5.72
Total Free Profit Per Share:
$11.41
$5.54
n/a
$-5.87
FD MCap / Gold Eq.:
$161.88
$322.24
n/a
$160.36
FD MCap / Silver Eq.:
$2.06
$3.75
n/a
$1.69
FD MCap / Per Metal as % Spot Price:
7.06%
12.62%
n/a
5.56%
Reserves & Resources
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
61.32%
n/a
n/a
-61.32%
Percentage Silver:
38.68%
100.00%
n/a
61.32%
Total (Gold Eq. Oz.):
11.42M
n/a
n/a
-7.37M
Total (Silver Eq. Oz.):
897.14M
347.00M
n/a
-550.14M
P L A U S I B L E
Gold Eq. Oz.:
6.77M
n/a
n/a
-4.01M
Silver Eq. Oz.:
532.29M
236.79M
n/a
-295.50M
Maximum Profit (Gold):
$2,603.80M
n/a
n/a
$-2,603.80M
Maximum Profit (Silver):
$2,408.15M
$2,543.12M
n/a
$134.97M
Total Maximum Profit:
$5,011.95M
$2,543.12M
n/a
$-2,468.83M
Max Profit / Current MCap:
6.374
3.753
n/a
-2.621
Max Profit Per Share (Gold):
$11.73
n/a
n/a
$-11.73
Max Profit Per Share (Silver):
$10.85
$13.82
n/a
$2.97
Total Max Profit Per Share:
$22.58
$13.82
n/a
$-8.76
Total Free Profit Per Share:
$17.73
$8.82
n/a
$-8.91
FD MCap / Gold Eq.:
$116.09
$245.69
n/a
$129.60
FD MCap / Silver Eq.:
$1.48
$2.86
n/a
$1.38
FD MCap / Per Metal as % Spot Price:
5.06%
9.62%
n/a
4.56%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
09/12/2024
Spot Gold:
$2,292.50
$2,553.40
09/12/2024
$260.90
Spot Silver:
$29.17
$29.74
09/12/2024
$0.57
Gold:Silver Ratio:
78.59
85.86
09/12/2024
7.27
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: