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

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.

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
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: 0.3
Producer: Elite Quality
 0.3
Producer: 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 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
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)

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.     ×