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

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
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 6.0Moz. of silver per year. They have approximately 249Moz. of silver in the reserves and resources category of which 147Moz. are in the measured and indicated category. They have a market capitalisation of ~$560.6M which is a rise of roughly 40% over the last ten months. As of 06/09/2019 they have no debt and ~$125M cash. They have 170M 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 06/09/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $401.70M $560.60M 06/09/2019 $158.90M
Total Assets: $480.00M $480.00M 06/09/2019 $0.00M
Total Liabilities: $88.00M $88.00M 06/09/2019 $0.00M
Current Assets: $142.00M $142.00M 06/09/2019 $0.00M
Current Liabilities: $43.00M $43.00M 06/09/2019 $0.00M
Total Debt: $0.00M $0.00M 06/09/2019 $0.00M
Cash: $125.00M $125.00M 06/09/2019 $0.00M
Enterprise Value: $276.70M $435.60M 10/21/1983 $158.90M
Cash Flow: $37.67M $33.01M never $-4.66M
Cash Flow Multiple: 10.66 16.98 never 6.32
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/09/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/09/2019 0.00%
Misc 06/09/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 170,000,000 170,000,000 06/09/2019 0
Shares (FD): 176,000,000 176,000,000 06/09/2019 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 06/09/2019 n/a
Production (Gold Eq Oz.): (guess) 
67,030		 (guess) 
52,780		 06/09/2019 -14,250
Production (Silver Eq Oz.): (guess) 
6,000,000		 (guess) 
6,000,000		 06/09/2019 0
Initial CapEx (Outstanding): n/a n/a 06/09/2019 n/a
Funding Option: n/a n/a 06/09/2019 n/a
Documentation: none PRODUCER 06/09/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/09/2019
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 06/09/2019 0.00M
Measured & Indicated: n/a n/a 06/09/2019 0.00M
Inferred: n/a n/a 06/09/2019 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 06/09/2019 0.00M
Measured & Indicated: n/a n/a 06/09/2019 0.00M
Inferred: n/a n/a 06/09/2019 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 06/09/2019 $0.00
Extra Operating Cost: n/a n/a 06/09/2019 $0.00
Average Grade: n/a n/a 06/09/2019 n/a
Recovery Rate: n/a n/a 06/09/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/09/2019 0.00M
Annual Production: n/a n/a 06/09/2019 n/a
Cash Cost: n/a n/a 06/09/2019 n/a
Extra Operating Cost: n/a n/a 06/09/2019 n/a
SILVER 06/09/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 106.00M 106.00M 06/09/2019 0.00M
Measured & Indicated: 147.00M 147.00M 06/09/2019 0.00M
Inferred: 102.00M 102.00M 06/09/2019 0.00M
Reserves & Resources: 249.00M 249.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 95.40M 95.40M 06/09/2019 0.00M
Measured & Indicated: 124.92M 124.92M 06/09/2019 0.00M
Inferred: 45.90M 45.90M 06/09/2019 0.00M
Reserves & Resources: 170.82M 170.82M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,000,000oz.		 (guess) 
6,000,000oz.		 06/09/2019 0oz.
Cash Cost: $3 $3 06/09/2019 $0.00
Extra Operating Cost: $3 $3 06/09/2019 $0.00
Average Grade: 200.00 g/t 200.00 g/t 06/09/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/09/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 06/09/2019 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 06/09/2019 0oz.
Cash Cost: $5 $5 06/09/2019 $0
Extra Operating Cost: $5 $5 06/09/2019 $0

Property

Last Analysis Data  (06/09/2019)
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		 06/09/2019
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 -0.25M
Total (Silver Eq. Oz.): 106.00M 106.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.23M
Silver Eq. Oz.: 95.40M 95.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $599.02M $524.89M n/a $-74.13M
Total Maximum Profit: $599.02M $524.89M n/a $-74.13M
Max Profit / Current MCap: 1.491 0.936 n/a -0.555
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.40 $2.98 n/a $-0.42
Total Max Profit Per Share: $3.40 $2.98 n/a $-0.42
Total Free Profit Per Share: $0.35 $0.00 n/a $-0.35
FD Mkt. Cap / Gold Eq.: $376.91 $668.02 n/a $291.11
FD Mkt. Cap / Silver Eq.: $4.21 $5.88 n/a $1.67
FD Mkt. Cap / Per Metal
as % Spot Price:		 28.13% 42.40% n/a 14.27%
Measured &
Indicated		 06/09/2019
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 -0.35M
Total (Silver Eq. Oz.): 147.00M 147.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.30M
Silver Eq. Oz.: 124.92M 124.92M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $784.37M $687.31M n/a $-97.06M
Total Maximum Profit: $784.37M $687.31M n/a $-97.06M
Max Profit / Current MCap: 1.953 1.226 n/a -0.727
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.46 $3.91 n/a $-0.55
Total Max Profit Per Share: $4.46 $3.91 n/a $-0.55
Total Free Profit Per Share: $1.41 $0.00 n/a $-1.41
FD Mkt. Cap / Gold Eq.: $287.84 $510.16 n/a $222.32
FD Mkt. Cap / Silver Eq.: $3.22 $4.49 n/a $1.27
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.48% 32.38% n/a 10.90%

Reserves &
Resources		 06/09/2019
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 -0.59M
Total (Silver Eq. Oz.): 249.00M 249.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.41M
Silver Eq. Oz.: 170.82M 170.82M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,072.58M $939.85M n/a $-132.73M
Total Maximum Profit: $1,072.58M $939.85M n/a $-132.73M
Max Profit / Current MCap: 2.670 1.677 n/a -0.994
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $6.09 $5.34 n/a $-0.75
Total Max Profit Per Share: $6.09 $5.34 n/a $-0.75
Total Free Profit Per Share: $3.04 $0.83 n/a $-2.21
FD Mkt. Cap / Gold Eq.: $210.50 $373.08 n/a $162.58
FD Mkt. Cap / Silver Eq.: $2.35 $3.28 n/a $0.93
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.71% 23.68% n/a 7.97%

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.