Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.3Producer: Elite Quality
0.3Producer: 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
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
06/10/2022 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)
Defaults
Defaults
06/10/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/05/2023
Spot Gold:
$1,871.50
$1,944.10
06/05/2023
Spot Silver:
$21.86
$23.48
06/05/2023
Gold:Silver Ratio:
85.61
82.80
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: