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

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 126Moz. of silver in the reserves and resources category of which 102Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1252.1M which is a rise of roughly 27% over the last six months. As of 01/06/2024 they have no debt and ~C$89.85M 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 01/06/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $988.98M $1,252.10M 01/06/2024 $263.12M
Total Assets: $369.79M $360.86M 01/06/2024 $-8.92M
Total Liabilities: $102.55M $100.08M 01/06/2024 $-2.47M
Current Assets: $140.73M $137.33M 01/06/2024 $-3.40M
Current Liabilities: $11.98M $11.69M 01/06/2024 $-0.29M
Total Debt: $0.00M $0.00M 01/06/2024 $0.00M
Cash: $80.84M $89.85M 05/30/2024 $9.01M
Enterprise Value: $908.14M $1,162.25M 10/30/2006 $254.11M
Cash Flow: $60.50M $115.80M never $55.30M
Cash Flow Multiple: 16.35 10.81 never -5.53
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/06/2024 n/a
Misc 01/06/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 146,897,314 146,897,314 01/06/2024 0
Shares (FD): 151,685,388 151,685,388 01/06/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 09/01/2022 01/06/2024 n/a
Production (Gold Eq Oz.): (guess) 
113,101
(guess) 
127,456
01/06/2024 14,355
Production (Silver Eq Oz.): (guess) 
10,000,000
(guess) 
10,000,000
01/06/2024 0
Initial CapEx (Outstanding): $100.00M
10.11% of MCap
$100.00M
7.99% of MCap
01/06/2024 $0.00M
Funding Option: n/a n/a 01/06/2024 n/a
Documentation: none PRODUCER 05/30/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
07/22/2023 0
Cash Flow Multiplier: 15 12 02/21/2024 -3.00

Resource Data

GOLD 01/06/2024
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 01/06/2024 0.00M
Measured & Indicated: n/a n/a 01/06/2024 0.00M
Inferred: n/a n/a 01/06/2024 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 01/06/2024 0.00M
Measured & Indicated: n/a n/a 01/06/2024 0.00M
Inferred: n/a n/a 01/06/2024 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 01/06/2024 $0.00
Extra Operating Cost: n/a n/a 01/06/2024 $0.00
Total: n/a n/a 01/06/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 01/06/2024 n/a
Open Pit (Avg): n/a n/a 01/06/2024 n/a
Recovery Rate: n/a n/a 01/06/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/06/2024 0.00M
Annual Production: n/a n/a 01/06/2024 n/a
Cash Cost: n/a n/a 01/06/2024 n/a
Extra Operating Cost: n/a n/a 01/06/2024 n/a
SILVER 01/06/2024
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 80.00M 80.00M 01/06/2024 0.00M
Measured & Indicated: 102.00M 102.00M 01/06/2024 0.00M
Inferred: 24.00M 24.00M 01/06/2024 0.00M
Reserves & Resources: 126.00M 126.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 73.60M 73.60M 01/06/2024 0.00M
Measured & Indicated: 89.79M 89.79M 01/06/2024 0.00M
Inferred: 11.04M 11.04M 01/06/2024 0.00M
Reserves & Resources: 100.83M 100.83M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000,000oz.
(guess) 
10,000,000oz.
01/06/2024 0oz.
Cash Cost: $8.00 $10.00 05/30/2024 $2.00
Extra Operating Cost: $9.00 $8.00 05/30/2024 $-1.00
Total: $17.00 $18.00 05/30/2024 $1.00
Margin (Free Cash Flow): $6.05 (26.25%) $11.58 (39.15%) $5.53
G
R
A
D
E
Underground (Avg): 550.00 g/t 550.00 g/t 01/06/2024 n/a
Open Pit (Avg): n/a n/a 01/06/2024 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 05/30/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 150.00M 150.00M 01/06/2024 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 01/06/2024 0oz.
Cash Cost: $10.00 $12.00 05/30/2024 $2.00
Extra Operating Cost: $11.00 $10.00 05/30/2024 $-1.00

Property

Last Analysis Data  (01/06/2024)
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
01/06/2024
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 0.11M
Total (Silver Eq. Oz.): 80.00M 80.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.11M
Silver Eq. Oz.: 73.60M 73.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $445.28M $852.29M n/a $407.01M
Total Maximum Profit: $445.28M $852.29M n/a $407.01M
Max Profit / Current MCap: 0.450 0.681 n/a 0.230
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.94 $5.62 n/a $2.68
Total Max Profit Per Share: $2.94 $5.62 n/a $2.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,188.07 $1,334.75 n/a $146.68
FD MCap / Silver Eq.: $13.44 $17.01 n/a $3.57
FD MCap / Per Metal
as % Spot Price:
58.30% 57.51% n/a -0.78%
Measured &
Indicated
01/06/2024
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 0.15M
Total (Silver Eq. Oz.): 102.00M 102.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.13M
Silver Eq. Oz.: 89.79M 89.79M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $543.24M $1,039.79M n/a $496.55M
Total Maximum Profit: $543.24M $1,039.79M n/a $496.55M
Max Profit / Current MCap: 0.549 0.830 n/a 0.281
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.58 $6.85 n/a $3.27
Total Max Profit Per Share: $3.58 $6.85 n/a $3.27
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $973.83 $1,094.06 n/a $120.23
FD MCap / Silver Eq.: $11.01 $13.94 n/a $2.93
FD MCap / Per Metal
as % Spot Price:
47.78% 47.14% n/a -0.64%

Reserves &
Resources
01/06/2024
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 0.18M
Total (Silver Eq. Oz.): 126.00M 126.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.14M
Silver Eq. Oz.: 100.83M 100.83M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $610.03M $1,167.63M n/a $557.60M
Total Maximum Profit: $610.03M $1,167.63M n/a $557.60M
Max Profit / Current MCap: 0.617 0.933 n/a 0.316
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.02 $7.70 n/a $3.68
Total Max Profit Per Share: $4.02 $7.70 n/a $3.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $867.21 $974.27 n/a $107.06
FD MCap / Silver Eq.: $9.81 $12.42 n/a $2.61
FD MCap / Per Metal
as % Spot Price:
42.55% 41.98% n/a -0.57%

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.     ×