You are here: Home > Companies > Silvercorp Metals Inc

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		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 7.4Moz. 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 ~$661.91M which is a fall of roughly 16% 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.

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	$661.91M	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	$459.91M	07/28/1984
Cash Flow:	$61.02M	$78.29M	never
Cash Flow Multiple:	12.89	8.45	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) 74,436	05/02/2025
Production (Silver Eq Oz.):	(guess) 6,000,000	(guess) 7,400,000	05/02/2025
Initial CapEx (Outstanding):	n/a	n/a	06/07/2024
Funding Option:	n/a	n/a	06/07/2024
Documentation:	none	PRODUCER	05/02/2025
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
	G R A D E	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) 7,400,000oz.	05/02/2025
	Cash Cost:		$3.00	$8.00	05/02/2025
	Extra Operating Cost:		$16.00	$14.00	05/02/2025
	Total:		$19.00	$22.00	05/02/2025
	Margin (Free Cash Flow):		$10.17 (34.86%)	$10.58 (32.47%)
	G R A D E	Underground (Avg):	200.00 g/t	200.00 g/t	06/07/2024
	G R A D E	Open Pit (Avg):	n/a	n/a	06/11/2023
Recovery Rate:		(CG) 90.00%	(CG) 90.00%	05/02/2025
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	$8.00	05/02/2025
	Extra Operating Cost:		$15.00	$16.00	04/16/2025

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
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	$1,095.03M	n/a
	Total Maximum Profit:	$1,052.60M	$1,095.03M	n/a
	Max Profit / Current MCap:	1.339	1.654	n/a
	Max Profit Per Share (Gold):	n/a	n/a	n/a
	Max Profit Per Share (Silver):	$4.74	$5.95	n/a
	Total Max Profit Per Share:	$4.74	$5.95	n/a
	Total Free Profit Per Share:	$0.00	$0.92	n/a
	FD MCap / Gold Eq.:	$597.06	$635.78	n/a
	FD MCap / Silver Eq.:	$7.60	$6.40	n/a
	FD MCap / Per Metal as % Spot Price:	26.04%	19.63%	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	$1,910.11M	n/a
	Total Maximum Profit:	$3,608.89M	$1,910.11M	n/a
	Max Profit / Current MCap:	4.590	2.886	n/a
	Max Profit Per Share (Gold):	$7.99	n/a	n/a
	Max Profit Per Share (Silver):	$8.27	$10.38	n/a
	Total Max Profit Per Share:	$16.26	$10.38	n/a
	Total Free Profit Per Share:	$11.41	$5.35	n/a
	FD MCap / Gold Eq.:	$161.88	$364.48	n/a
	FD MCap / Silver Eq.:	$2.06	$3.67	n/a
	FD MCap / Per Metal as % Spot Price:	7.06%	11.25%	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	$2,505.24M	n/a
	Total Maximum Profit:	$5,011.95M	$2,505.24M	n/a
	Max Profit / Current MCap:	6.374	3.785	n/a
	Max Profit Per Share (Gold):	$11.73	n/a	n/a
	Max Profit Per Share (Silver):	$10.85	$13.62	n/a
	Total Max Profit Per Share:	$22.58	$13.62	n/a
	Total Free Profit Per Share:	$17.73	$8.59	n/a
	FD MCap / Gold Eq.:	$116.09	$277.90	n/a
	FD MCap / Silver Eq.:	$1.48	$2.80	n/a
	FD MCap / Per Metal as % Spot Price:	5.06%	8.58%	n/a

Silvercorp Metals Inc

Symbol Data

Description

General Details

Resource Data

Property

Profitability (by resource)

Future Valuation (Cash Flow & Totals)

Defaults

Silvercorp Metals Inc

Symbol Data

Description

Quick Links

General Details

Resource Data

Property

Profitability (by resource)

Future Valuation (Cash Flow & Totals)

Defaults