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

SilverCrest Metals Inc

www: www.silvercrestmetals.com   email: info@silvercrestmetals.com
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:SIL CAD
NYSEAMERICAN:SILV USD

Description

SilverCrest Metals Inc are a silver focused mid-tier producer with three exploration properties in Mexico. They have approximately 210Moz. of silver in the reserves and resources category of which 180Moz. are in the measured and indicated category. They have a market capitalisation of ~C$670.36M which is a fall of roughly 30% over the last nine months. As of 07/22/2023 they have ~C$24M debt and ~C$44.41M cash. They have 147M 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 01/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $951.15M $670.36M 07/22/2023
Total Assets: $362.40M $365.61M 01/04/2023
Total Liabilities: $100.50M $101.39M 01/04/2023
Current Assets: $137.92M $139.14M 01/04/2023
Current Liabilities: $11.74M $11.84M 01/04/2023
Total Debt: $49.15M $24.42M 07/22/2023
Cash: $48.42M $44.41M 07/22/2023
Enterprise Value: $951.88M $650.37M 08/11/1990
Cash Flow: $68.18M $65.10M never
Cash Flow Multiple: 13.95 10.30 never
Net Debt to
Cash Flow Ratio:		 0.01 n/a never
Finance within 1 year: 01/04/2023
Misc 01/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 147,000,000 147,000,000 01/04/2023
Shares (FD): 152,000,000 153,000,000 07/22/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 09/01/2022 01/04/2023
Production (Gold Eq Oz.): (guess) 
89,614		 (guess) 
119,977		 07/22/2023
Production (Silver Eq Oz.): (guess) 
7,000,000		 (guess) 
10,000,000		 07/22/2023
Initial CapEx (Outstanding): $100.00M
10.51% of MCap		 $100.00M
14.92% of MCap 		01/04/2023
Funding Option: n/a n/a 01/04/2023
Documentation: none PRODUCER 07/31/2023
Future MCap Modifier: 0.25
Producer: Quality
 0.3
Producer: Elite Quality
 07/22/2023
Cash Flow Multiplier: 5 15 07/22/2023

Resource Data

GOLD 01/04/2023
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 01/04/2023
Measured & Indicated: n/a n/a 01/04/2023
Inferred: n/a n/a 01/04/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/04/2023
Measured & Indicated: n/a n/a 01/04/2023
Inferred: n/a n/a 01/04/2023
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 01/04/2023
Extra Operating Cost: n/a n/a 01/04/2023
Average Grade: n/a n/a 01/04/2023
Recovery Rate: n/a n/a 01/04/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/04/2023
Annual Production: n/a n/a 01/04/2023
Cash Cost: n/a n/a 01/04/2023
Extra Operating Cost: n/a n/a 01/04/2023
SILVER 01/04/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a 80.00M 07/31/2023
Measured & Indicated: 40.00M 180.00M 07/31/2023
Inferred: 100.00M 30.00M 07/31/2023
Reserves & Resources: 140.00M 210.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a 73.60M 07/31/2023
Measured & Indicated: 28.80M 147.20M 07/31/2023
Inferred: 45.00M 13.80M 07/31/2023
Reserves & Resources: 73.80M 161.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
7,000,000oz.		 (guess) 
10,000,000oz.		 07/22/2023
Cash Cost: $8.00 $8.00 07/31/2023
Extra Operating Cost: $6.00 $8.00 05/19/2023
Average Grade: 500.00 g/t 800.00 g/t 07/22/2023
Recovery Rate: (CG)  90.00% (CG)  92.00% 07/31/2023
F
U
T
U
R
E		 Proven & Probable: 130.00M 200.00M 07/22/2023
Annual Production: 10,000,000oz. 10,000,000oz. 01/04/2023
Cash Cost: $8.00 $10.00 05/19/2023
Extra Operating Cost: $8.00 $10.00 05/19/2023

Property

Last Analysis Data  (01/04/2023)
Stage Name Owned Au Ag Cu Notes
Exp Cruz de Mayo 100% show
Early exploration.
Exp Huasabas 100% show
Early Exploration
Exp Las Chispas 100% show
100 million oz at 600 gpt

Growing in size.

PEA due in 2019.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Cruz de Mayo 100% show
Early exploration.
Exp Huasabas 100% show
Early Exploration
Exp Las Chispas 100% show
100 million oz at 600 gpt

Growing in size.

PEA due in 2019.

Profitability (by resource)

Proven &
Probable		 01/04/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a 80.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a 73.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a $479.14M n/a
Total Maximum Profit: n/a $479.14M n/a
Max Profit / Current MCap: n/a 0.715 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a $3.13 n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a $0.00 n/a
FD MCap / Gold Eq.: n/a $759.16 n/a
FD MCap / Silver Eq.: n/a $9.11 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 40.46% n/a
Measured &
Indicated		 01/04/2023
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.): 40.00M 180.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 28.80M 147.20M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $280.51M $958.27M n/a
Total Maximum Profit: $280.51M $958.27M n/a
Max Profit / Current MCap: 0.295 1.429 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.85 $6.26 n/a
Total Max Profit Per Share: $1.85 $6.26 n/a
Total Free Profit Per Share: $0.00 $0.34 n/a
FD MCap / Gold Eq.: $2,579.76 $379.58 n/a
FD MCap / Silver Eq.: $33.03 $4.55 n/a
FD MCap / Per Metal
as % Spot Price:		 139.12% 20.23% n/a

Reserves &
Resources		 01/04/2023
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.): 140.00M 210.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 73.80M 161.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $718.81M $1,048.11M n/a
Total Maximum Profit: $718.81M $1,048.11M n/a
Max Profit / Current MCap: 0.756 1.564 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.73 $6.85 n/a
Total Max Profit Per Share: $4.73 $6.85 n/a
Total Free Profit Per Share: $0.00 $0.93 n/a
FD MCap / Gold Eq.: $1,006.74 $347.04 n/a
FD MCap / Silver Eq.: $12.89 $4.16 n/a
FD MCap / Per Metal
as % Spot Price:		 54.29% 18.50% 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.     ×