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
Calculated using the site's default values.  Re-calculate using:

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 6.0Moz. of silver per year. They have approximately 350Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$561.69M which is a rise of roughly 7% over the last twelve months. As of 06/10/2022 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 06/10/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $524.36M $561.69M 06/10/2022
Total Assets: $723.00M $723.00M 06/10/2022
Total Liabilities: $103.00M $103.00M 06/10/2022
Current Assets: $232.00M $232.00M 06/10/2022
Current Liabilities: $46.00M $46.00M 06/10/2022
Total Debt: $0.00M $0.00M 06/10/2022
Cash: $212.00M $203.00M 05/25/2023
Enterprise Value: $312.36M $358.69M 05/14/1981
Cash Flow: $44.59M $38.88M never
Cash Flow Multiple: 11.76 14.45 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/10/2022
Misc 06/10/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 177,000,000 177,000,000 06/10/2022
Shares (FD): 180,000,000 180,000,000 06/10/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 06/10/2022
Production (Gold Eq Oz.): (guess) 
75,923		 (guess) 
72,465		 05/25/2023
Production (Silver Eq Oz.): (guess) 
6,500,000		 (guess) 
6,000,000		 05/25/2023
Initial CapEx (Outstanding): n/a n/a 06/10/2022
Funding Option: n/a n/a 06/10/2022
Documentation: none PRODUCER 05/25/2023
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 5 8 04/19/2023

Resource Data

GOLD 06/10/2022
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 06/10/2022
Measured & Indicated: n/a n/a 06/10/2022
Inferred: n/a n/a 06/10/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/10/2022
Measured & Indicated: n/a n/a 06/10/2022
Inferred: n/a n/a 06/10/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/10/2022
Extra Operating Cost: n/a n/a 06/10/2022
Average Grade: n/a n/a 06/10/2022
Recovery Rate: n/a n/a 06/10/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/10/2022
Annual Production: n/a n/a 06/10/2022
Cash Cost: n/a n/a 06/10/2022
Extra Operating Cost: n/a n/a 06/10/2022
SILVER 06/10/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 110.00M 110.00M 06/10/2022
Measured & Indicated: 200.00M 200.00M 06/10/2022
Inferred: 150.00M 150.00M 06/10/2022
Reserves & Resources: 350.00M 350.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 99.00M 99.00M 06/10/2022
Measured & Indicated: 163.80M 163.80M 06/10/2022
Inferred: 67.50M 67.50M 06/10/2022
Reserves & Resources: 231.30M 231.30M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,500,000oz.		 (guess) 
6,000,000oz.		 05/25/2023
Cash Cost: $5.00 $7.00 05/25/2023
Extra Operating Cost: $10.00 $10.00 06/10/2022
Average Grade: 200.00 g/t 200.00 g/t 06/10/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/25/2023
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 06/10/2022
Annual Production: 10,000,000oz. 10,000,000oz. 06/10/2022
Cash Cost: $5.00 $9.00 05/25/2023
Extra Operating Cost: $10.00 $12.00 04/19/2023

Property

Last Analysis Data  (06/10/2022)
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		 06/10/2022
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.): 110.00M 110.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 99.00M 99.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $679.14M $641.52M n/a
Total Maximum Profit: $679.14M $641.52M n/a
Max Profit / Current MCap: 1.295 1.142 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.77 $3.56 n/a
Total Max Profit Per Share: $3.77 $3.56 n/a
Total Free Profit Per Share: $0.06 $0.00 n/a
FD MCap / Gold Eq.: $453.46 $469.77 n/a
FD MCap / Silver Eq.: $5.30 $5.67 n/a
FD MCap / Per Metal
as % Spot Price:		 24.23% 24.16% n/a
Measured &
Indicated		 06/10/2022
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.): 200.00M 200.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 163.80M 163.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,123.67M $1,061.42M n/a
Total Maximum Profit: $1,123.67M $1,061.42M n/a
Max Profit / Current MCap: 2.143 1.890 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $6.24 $5.90 n/a
Total Max Profit Per Share: $6.24 $5.90 n/a
Total Free Profit Per Share: $2.53 $1.71 n/a
FD MCap / Gold Eq.: $274.07 $283.93 n/a
FD MCap / Silver Eq.: $3.20 $3.43 n/a
FD MCap / Per Metal
as % Spot Price:		 14.64% 14.60% n/a

Reserves &
Resources		 06/10/2022
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.): 350.00M 350.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 231.30M 231.30M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,586.72M $1,498.82M n/a
Total Maximum Profit: $1,586.72M $1,498.82M n/a
Max Profit / Current MCap: 3.026 2.668 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.82 $8.33 n/a
Total Max Profit Per Share: $8.82 $8.33 n/a
Total Free Profit Per Share: $5.11 $4.14 n/a
FD MCap / Gold Eq.: $194.09 $201.07 n/a
FD MCap / Silver Eq.: $2.27 $2.43 n/a
FD MCap / Per Metal
as % Spot Price:		 10.37% 10.34% n/a

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.     ×