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

Silvercorp Metals Inc

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 gold and silver focused mid-tier producer with seven producing mines in China (PR), one mine in development in Ecuador and exploration properties. Currently they produce roughly 7.5Moz. of silver per year. They have approximately 2Moz. of gold and 255Moz. of silver in the reserves and resources category of which 1.5Moz. of gold and 175Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1048.84M which is a rise of roughly 7% over the last four weeks. As of 06/06/2025 they have ~$50M debt and ~$355M cash. They have 218M 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 06/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $976.28M $1,048.84M 06/06/2025
Total Assets: $723.00M $723.00M 06/06/2025
Total Liabilities: $153.00M $153.00M 06/06/2025
Current Assets: $355.00M $355.00M 06/06/2025
Current Liabilities: $46.00M $46.00M 06/06/2025
Total Debt: $50.00M $50.00M 06/06/2025
Cash: $355.00M $355.00M 06/06/2025
Enterprise Value: $671.28M $743.84M 07/28/1993
Cash Flow: $105.45M $111.23M never
Cash Flow Multiple: 9.26 9.43 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/06/2025
Misc 06/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 217,953,700 217,953,700 06/06/2025
Shares (FD): 225,336,092 225,336,092 06/06/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 06/06/2025
Production (Gold Eq Oz.): (guess) 
80,470		 (guess) 
82,448		 06/06/2025
Production (Silver Eq Oz.): (guess) 
7,500,000		 (guess) 
7,500,000		 06/06/2025
Initial CapEx (Outstanding): n/a n/a 06/06/2025
Funding Option: n/a n/a 06/06/2025
Documentation: none PRODUCER 06/06/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 12 12 06/06/2025

Resource Data

GOLD 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 06/06/2025
Measured & Indicated: 1.50M 1.50M 06/06/2025
Inferred: 0.50M 0.50M 06/06/2025
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.45M 0.45M 06/06/2025
Measured & Indicated: 1.17M 1.17M 06/06/2025
Inferred: 0.23M 0.23M 06/06/2025
Reserves & Resources: 1.40M 1.40M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/06/2025
Extra Operating Cost: n/a n/a 06/06/2025
Total: $1,900 $1,900 06/06/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 06/06/2025
Open Pit (Avg): n/a 3.00 g/t 06/06/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/06/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 06/06/2025
Annual Production: 75,000oz. 75,000oz. 06/06/2025
Cash Cost: $1,200 $1,200 06/06/2025
Extra Operating Cost: $700 $700 06/06/2025
SILVER 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 100.00M 100.00M 06/06/2025
Measured & Indicated: 175.00M 175.00M 06/06/2025
Inferred: 80.00M 80.00M 06/06/2025
Reserves & Resources: 255.00M 255.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 90.00M 90.00M 06/06/2025
Measured & Indicated: 144.00M 144.00M 06/06/2025
Inferred: 36.00M 36.00M 06/06/2025
Reserves & Resources: 180.00M 180.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
7,500,000oz.		 (guess) 
7,500,000oz.		 06/06/2025
Cash Cost: $5.00 $5.00 06/06/2025
Extra Operating Cost: $17.00 $17.00 06/06/2025
Total: $22.00 $22.00 06/06/2025
Margin (Free Cash Flow): $14.06 (38.99%) $14.83 (40.27%)
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 06/06/2025
Open Pit (Avg): n/a n/a 06/11/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/06/2025
F
U
T
U
R
E		 Proven & Probable: 175.00M 175.00M 06/06/2025
Annual Production: 7,500,000oz. 7,500,000oz. 06/06/2025
Cash Cost: $7.00 $7.00 06/06/2025
Extra Operating Cost: $19.00 $19.00 06/06/2025

Property

Last Analysis Data  (06/06/2025)
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
Dev El Domo - Curipampa 75% show
Mostly base metals (copper and zinc), but 35% revenue from gold and silver.

Sold 50% of their gold and 75% of their silver to Wheaton in a streaming deal for $175M.
Exp Cascas 100% show
Early exploration.
Exp Condor 100% show
5 million oz (.6 gpt).

Plus silver offsets.

Large low grade deposit.
Exp Pegasus & AB 30% show
JV partner is drilling.
Exp Pijili 80% show
Early exploration
Exp Santiago 100% show
Early exploration
Exp Tarqui 70% show
JV partner is drilling
Exp Fermoy 30% show
Early exploration
Exp kingscourt 30% show
Early exploration
Exp Rathkeale 30% show
Early exploration
Total Land Package Size (ha): 241,500  
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
Dev El Domo - Curipampa 75% show
Mostly base metals (copper and zinc), but 35% revenue from gold and silver.

Sold 50% of their gold and 75% of their silver to Wheaton in a streaming deal for $175M.
Exp Cascas 100% show
Early exploration.
Exp Condor 100% show
5 million oz (.6 gpt).

Plus silver offsets.

Large low grade deposit.
Exp Pegasus & AB 30% show
JV partner is drilling.
Exp Pijili 80% show
Early exploration
Exp Santiago 100% show
Early exploration
Exp Tarqui 70% show
JV partner is drilling
Exp Fermoy 30% show
Early exploration
Exp kingscourt 30% show
Early exploration
Exp Rathkeale 30% show
Early exploration
Total Land Package Size (ha): 241,500  

Profitability (by resource)

Proven &
Probable		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 31.79% 31.26% n/a
Percentage Silver: 68.21% 68.74% n/a
Total (Gold Eq. Oz.): 1.57M 1.60M n/a
Total (Silver Eq. Oz.): 146.60M 145.48M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.42M 1.44M n/a
Silver Eq. Oz.: 131.94M 130.93M n/a
Maximum Profit (Gold): $657.39M $652.63M n/a
Maximum Profit (Silver): $1,265.40M $1,334.70M n/a
Total Maximum Profit: $1,922.79M $1,987.33M n/a
Max Profit / Current MCap: 1.970 1.895 n/a
Max Profit Per Share (Gold): $2.92 $2.90 n/a
Max Profit Per Share (Silver): $5.62 $5.92 n/a
Total Max Profit Per Share: $8.53 $8.82 n/a
Total Free Profit Per Share: $2.61 $2.49 n/a
FD MCap / Gold Eq.: $689.63 $728.68 n/a
FD MCap / Silver Eq.: $7.40 $8.01 n/a
FD MCap / Per Metal
as % Spot Price:		 20.52% 21.75% n/a
Measured &
Indicated		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 44.41% 43.81% n/a
Percentage Silver: 55.59% 56.19% n/a
Total (Gold Eq. Oz.): 3.38M 3.42M n/a
Total (Silver Eq. Oz.): 314.80M 311.45M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.72M 2.75M n/a
Silver Eq. Oz.: 253.05M 250.43M n/a
Maximum Profit (Gold): $1,709.21M $1,696.83M n/a
Maximum Profit (Silver): $2,024.64M $2,135.52M n/a
Total Maximum Profit: $3,733.85M $3,832.35M n/a
Max Profit / Current MCap: 3.825 3.654 n/a
Max Profit Per Share (Gold): $7.59 $7.53 n/a
Max Profit Per Share (Silver): $8.98 $9.48 n/a
Total Max Profit Per Share: $16.57 $17.01 n/a
Total Free Profit Per Share: $10.65 $10.68 n/a
FD MCap / Gold Eq.: $359.58 $380.98 n/a
FD MCap / Silver Eq.: $3.86 $4.19 n/a
FD MCap / Per Metal
as % Spot Price:		 10.70% 11.37% n/a

Reserves &
Resources		 06/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 42.23% 41.64% n/a
Percentage Silver: 57.77% 58.36% n/a
Total (Gold Eq. Oz.): 4.74M 4.80M n/a
Total (Silver Eq. Oz.): 441.40M 436.93M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.33M 3.37M n/a
Silver Eq. Oz.: 310.02M 306.90M n/a
Maximum Profit (Gold): $2,037.90M $2,023.14M n/a
Maximum Profit (Silver): $2,530.80M $2,669.40M n/a
Total Maximum Profit: $4,568.70M $4,692.54M n/a
Max Profit / Current MCap: 4.680 4.474 n/a
Max Profit Per Share (Gold): $9.04 $8.98 n/a
Max Profit Per Share (Silver): $11.23 $11.85 n/a
Total Max Profit Per Share: $20.28 $20.82 n/a
Total Free Profit Per Share: $14.36 $14.49 n/a
FD MCap / Gold Eq.: $293.50 $310.88 n/a
FD MCap / Silver Eq.: $3.15 $3.42 n/a
FD MCap / Per Metal
as % Spot Price:		 8.73% 9.28% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults