Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:SILV
USD
TSE:SIL
CAD
Description
SilverCrest Metals Inc are a silver focused mid-tier producer with three exploration properties in Mexico. They have approximately 140Moz. of silver in the reserves and resources category of which 40Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1028.51M which is a rise of roughly 8% over the last three months. As of 01/04/2023 they have ~C$49M debt and ~C$48.18M cash. They have 147M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$951.15M
$1,028.51M
01/04/2023
$77.36M
Total Assets:
$362.40M
$360.59M
01/04/2023
$-1.81M
Total Liabilities:
$100.50M
$100.00M
01/04/2023
$-0.50M
Current Assets:
$137.92M
$137.23M
01/04/2023
$-0.69M
Current Liabilities:
$11.74M
$11.68M
01/04/2023
$-0.06M
Total Debt:
$49.15M
$48.91M
01/04/2023
$-0.25M
Cash:
$48.42M
$48.18M
01/04/2023
$-0.24M
Enterprise Value:
$951.88M
$1,029.24M
08/13/2002
$77.35M
Cash Flow:
$47.73M
$44.25M
never
$-3.48M
Cash Flow Multiple:
19.93
23.24
never
3.32
Net Debt to Cash Flow Ratio:
0.02
0.02
never
0.00
Finance within 1 year:
01/04/2023
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/04/2023
0.00%
Misc
01/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
147,000,000
147,000,000
01/04/2023
0
Shares (FD):
152,000,000
152,000,000
01/04/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
09/01/2022
01/04/2023
n/a
Production (Gold Eq Oz.):
(guess) 89,614
(guess) 80,941
01/04/2023
-8,673
Production (Silver Eq Oz.) :
(guess) 7,000,000
(guess) 7,000,000
01/04/2023
0
Initial CapEx (Outstanding):
$100.00M10.51% of Mkt.Cap
$100.00M9.72% of Mkt.Cap
01/04/2023
$0.00M
Funding Option:
n/a
n/a
01/04/2023
n/a
Documentation:
none
PRODUCER
01/04/2023
n/a
Value Adjustment:
250%
250%
never
0%
Resource Data
GOLD
01/04/2023 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
01/04/2023
0.00M
Measured & Indicated:
n/a
n/a
01/04/2023
0.00M
Inferred:
n/a
n/a
01/04/2023
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
01/04/2023
0.00M
Measured & Indicated:
n/a
n/a
01/04/2023
0.00M
Inferred:
n/a
n/a
01/04/2023
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
01/04/2023
$0.00
Extra Operating Cost:
n/a
n/a
01/04/2023
$0.00
Average Grade:
n/a
n/a
01/04/2023
n/a
Recovery Rate:
n/a
n/a
01/04/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/04/2023
0.00M
Annual Production:
n/a
n/a
01/04/2023
n/a
Cash Cost:
n/a
n/a
01/04/2023
n/a
Extra Operating Cost:
n/a
n/a
01/04/2023
n/a
SILVER
01/04/2023 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
01/04/2023
0.00M
Measured & Indicated:
40.00M
40.00M
01/04/2023
0.00M
Inferred:
100.00M
100.00M
01/04/2023
0.00M
Reserves & Resources:
140.00M
140.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/04/2023
0.00M
Measured & Indicated:
28.80M
28.80M
01/04/2023
0.00M
Inferred:
45.00M
45.00M
01/04/2023
0.00M
Reserves & Resources:
73.80M
73.80M
never
0.00M
C U R R E N T
Annual Production:
(guess) 7,000,000oz.
(guess) 7,000,000oz.
01/04/2023
0oz.
Cash Cost:
$8.00
$8.00
01/04/2023
$0.00
Extra Operating Cost:
$6.00
$6.00
01/04/2023
$0.00
Average Grade:
500.00 g/t
500.00 g/t
01/04/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/04/2023
0.00%
F U T U R E
Proven & Probable:
130.00M
130.00M
01/04/2023
0.00M
Annual Production:
10,000,000oz.
10,000,000oz.
01/04/2023
0oz.
Cash Cost:
$8.00
$8.00
01/04/2023
$0.00
Extra Operating Cost:
$8.00
$8.00
01/04/2023
$0.00
Property
Last Analysis Data (01/04/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Cruz de Mayo
100% (guess)
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Huasabas
100% (guess)
n/a
show
Early Exploration
Exploration
Mexico , Mexico
Las Chispas
100% (guess)
n/a
show
100 million oz at 600 gpt
Growing in size.
PEA due in 2019.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Cruz de Mayo
100% (guess)
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Huasabas
100% (guess)
n/a
show
Early Exploration
Exploration
Mexico , Mexico
Las Chispas
100% (guess)
n/a
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
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
01/04/2023 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
-0.05M
Total (Silver Eq. Oz.):
40.00M
40.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.04M
Silver Eq. Oz.:
28.80M
28.80M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$687.25M
$637.16M
n/a
$-50.10M
Total Maximum Profit:
$687.25M
$637.16M
n/a
$-50.10M
Max Profit / Current MCap:
0.723
0.619
n/a
-0.103
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$4.52
$4.19
n/a
$-0.33
Total Max Profit Per Share:
$4.52
$4.19
n/a
$-0.33
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$2,579.76
$3,088.48
n/a
$508.72
FD Mkt. Cap / Silver Eq.:
$33.03
$35.71
n/a
$2.69
FD Mkt. Cap / Per Metal as % Spot Price:
139.12%
155.07%
n/a
15.95%
Reserves & Resources
01/04/2023 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
-0.17M
Total (Silver Eq. Oz.):
140.00M
140.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.09M
Silver Eq. Oz.:
73.80M
73.80M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$1,761.09M
$1,632.71M
n/a
$-128.38M
Total Maximum Profit:
$1,761.09M
$1,632.71M
n/a
$-128.38M
Max Profit / Current MCap:
1.852
1.587
n/a
-0.264
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$11.59
$10.74
n/a
$-0.84
Total Max Profit Per Share:
$11.59
$10.74
n/a
$-0.84
Total Free Profit Per Share:
$3.06
$1.47
n/a
$-1.58
FD Mkt. Cap / Gold Eq.:
$1,006.74
$1,205.26
n/a
$198.53
FD Mkt. Cap / Silver Eq.:
$12.89
$13.94
n/a
$1.05
FD Mkt. Cap / Per Metal as % Spot Price:
54.29%
60.51%
n/a
6.23%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7336
CAD 0.7299
03/23/2023
Spot Gold:
$1,854.40
$1,991.70
03/23/2023
$137.30
Spot Silver:
$23.74
$23.03
03/23/2023
$-0.71
Gold:Silver Ratio:
78.11
86.48
03/23/2023
8.37
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: