Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Silvercorp Metals Inc

www: 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) and one exploration property. Currently they produce roughly 7.0Moz. of silver per year. They have approximately 322Moz. of silver in the reserves and resources category of which 172Moz. are in the measured and indicated category. They have a market capitalisation of ~$708.84M which is a rise of roughly 28% over the last eleven months. As of 06/11/2023 they have no debt and ~$203M cash. They have 177M 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 06/11/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $553.58M $708.84M 06/11/2023 $155.26M
Total Assets: $723.00M $723.00M 06/11/2023 $0.00M
Total Liabilities: $103.00M $103.00M 06/11/2023 $0.00M
Current Assets: $232.00M $232.00M 06/11/2023 $0.00M
Current Liabilities: $46.00M $46.00M 06/11/2023 $0.00M
Total Debt: $0.00M $0.00M 06/11/2023 $0.00M
Cash: $203.00M $203.00M 06/11/2023 $0.00M
Enterprise Value: $350.58M $505.84M 01/11/1986 $155.26M
Cash Flow: $43.62M $101.22M never $57.60M
Cash Flow Multiple: 12.69 7.00 never -5.69
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 06/11/2023 n/a
Misc 06/11/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 177,000,000 177,000,000 06/11/2023 0
Shares (FD): 180,000,000 180,000,000 06/11/2023 0
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 06/11/2023 n/a
Production (Gold Eq Oz.): (guess) 
74,266
(guess) 
91,207
04/23/2024 16,942
Production (Silver Eq Oz.): (guess) 
6,000,000
(guess) 
7,000,000
04/23/2024 1,000,000
Initial CapEx (Outstanding): n/a n/a 06/11/2023 n/a
Funding Option: n/a n/a 06/11/2023 n/a
Documentation: none PRODUCER 04/23/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 10 10 06/10/2023 0.00

Resource Data

GOLD 06/11/2023
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 06/11/2023 0.00M
Measured & Indicated: n/a n/a 06/11/2023 0.00M
Inferred: n/a n/a 06/11/2023 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 06/11/2023 0.00M
Measured & Indicated: n/a n/a 06/11/2023 0.00M
Inferred: n/a n/a 06/11/2023 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 06/11/2023 $0.00
Extra Operating Cost: n/a n/a 06/11/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 06/11/2023 n/a
Open Pit (Avg): n/a n/a 06/11/2023 n/a
Recovery Rate: n/a n/a 06/11/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/11/2023 0.00M
Annual Production: n/a n/a 06/11/2023 n/a
Cash Cost: n/a n/a 06/11/2023 n/a
Extra Operating Cost: n/a n/a 06/11/2023 n/a
SILVER 06/11/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 108.00M 108.00M 06/11/2023 0.00M
Measured & Indicated: 172.00M 172.00M 06/11/2023 0.00M
Inferred: 150.00M 150.00M 06/11/2023 0.00M
Reserves & Resources: 322.00M 322.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 97.20M 97.20M 06/11/2023 0.00M
Measured & Indicated: 143.28M 143.28M 06/11/2023 0.00M
Inferred: 67.50M 67.50M 06/11/2023 0.00M
Reserves & Resources: 210.78M 210.78M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
6,000,000oz.
(guess) 
7,000,000oz.
04/23/2024 1,000,000oz.
Cash Cost: $7.00 $7.00 06/11/2023 $0.00
Extra Operating Cost: $10.00 $10.00 06/11/2023 $0.00
G
R
A
D
E
Underground (Avg): 200.00 g/t 200.00 g/t 06/11/2023 n/a
Open Pit (Avg): n/a n/a 06/11/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/23/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 175.00M 175.00M 06/11/2023 0.00M
Annual Production: 8,000,000oz. 9,000,000oz. 04/23/2024 1,000,000oz.
Cash Cost: $9.00 $9.00 06/11/2023 $0.00
Extra Operating Cost: $12.00 $12.00 06/11/2023 $0.00

Property

Last Analysis Data  (06/11/2023)
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

Profitability (by resource)

Proven &
Probable
06/11/2023
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 0.07M
Total (Silver Eq. Oz.): 108.00M 108.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.06M
Silver Eq. Oz.: 97.20M 97.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $706.64M $1,405.51M n/a $698.87M
Total Maximum Profit: $706.64M $1,405.51M n/a $698.87M
Max Profit / Current MCap: 1.276 1.983 n/a 0.706
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.93 $7.81 n/a $3.88
Total Max Profit Per Share: $3.93 $7.81 n/a $3.88
Total Free Profit Per Share: $0.00 $2.45 n/a $2.45
FD MCap / Gold Eq.: $460.13 $559.69 n/a $99.57
FD MCap / Silver Eq.: $5.70 $7.29 n/a $1.60
FD MCap / Per Metal
as % Spot Price:
23.47% 23.18% n/a -0.29%
Measured &
Indicated
06/11/2023
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 0.11M
Total (Silver Eq. Oz.): 172.00M 172.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.09M
Silver Eq. Oz.: 143.28M 143.28M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,041.65M $2,071.83M n/a $1,030.18M
Total Maximum Profit: $1,041.65M $2,071.83M n/a $1,030.18M
Max Profit / Current MCap: 1.882 2.923 n/a 1.041
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $5.79 $11.51 n/a $5.72
Total Max Profit Per Share: $5.79 $11.51 n/a $5.72
Total Free Profit Per Share: $1.69 $6.15 n/a $4.46
FD MCap / Gold Eq.: $312.15 $379.69 n/a $67.54
FD MCap / Silver Eq.: $3.86 $4.95 n/a $1.08
FD MCap / Per Metal
as % Spot Price:
15.92% 15.73% n/a -0.19%

Reserves &
Resources
06/11/2023
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 0.21M
Total (Silver Eq. Oz.): 322.00M 322.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.14M
Silver Eq. Oz.: 210.78M 210.78M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,532.37M $3,047.88M n/a $1,515.51M
Total Maximum Profit: $1,532.37M $3,047.88M n/a $1,515.51M
Max Profit / Current MCap: 2.768 4.300 n/a 1.532
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $8.51 $16.93 n/a $8.42
Total Max Profit Per Share: $8.51 $16.93 n/a $8.42
Total Free Profit Per Share: $4.41 $11.57 n/a $7.16
FD MCap / Gold Eq.: $212.18 $258.10 n/a $45.91
FD MCap / Silver Eq.: $2.63 $3.36 n/a $0.74
FD MCap / Per Metal
as % Spot Price:
10.82% 10.69% n/a -0.13%

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.     ×