Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Silvercorp Metals Inc

www: www.silvercorpmetals.com   email: info@silvercorp.ca
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:SVM USD
TSE:SVM CAD

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 6.5Moz. 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 ~$517.74M which is a fall of roughly 55% over the last twelve months. As of 06/12/2021 they have no debt and ~$212M cash. They have 176M 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 06/12/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,140.17M $517.74M 06/12/2021 $-622.43M
Total Assets: $550.00M $550.00M 06/12/2021 $0.00M
Total Liabilities: $73.00M $73.00M 06/12/2021 $0.00M
Current Assets: $204.00M $212.00M 05/26/2022 $8.00M
Current Liabilities: $27.00M $27.00M 06/12/2021 $0.00M
Total Debt: $0.00M $0.00M 06/12/2021 $0.00M
Cash: $204.00M $212.00M 05/26/2022 $8.00M
Enterprise Value: $936.17M $305.74M 09/09/1979 $-630.43M
Cash Flow: $66.86M $50.60M never $-16.27M
Cash Flow Multiple: 17.05 10.23 never -6.82
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/12/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/12/2021 0.00%
Misc 06/12/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 175,848,000 175,848,000 06/12/2021 0
Shares (FD): 179,854,000 179,854,000 06/12/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 06/12/2021 n/a
Production (Gold Eq Oz.): (guess) 
89,206		 (guess) 
77,568		 05/26/2022 -11,638
Production (Silver Eq Oz.): (guess) 
6,000,000		 (guess) 
6,500,000		 05/26/2022 500,000
Initial CapEx (Outstanding): n/a n/a 06/12/2021 n/a
Funding Option: n/a n/a 06/12/2021 n/a
Documentation: none PRODUCER 05/26/2022 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 06/12/2021
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 06/12/2021 0.00M
Measured & Indicated: n/a n/a 06/12/2021 0.00M
Inferred: n/a n/a 06/12/2021 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 06/12/2021 0.00M
Measured & Indicated: n/a n/a 06/12/2021 0.00M
Inferred: n/a n/a 06/12/2021 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 06/12/2021 $0.00
Extra Operating Cost: n/a n/a 06/12/2021 $0.00
Average Grade: n/a n/a 06/12/2021 n/a
Recovery Rate: n/a n/a 06/12/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/12/2021 0.00M
Annual Production: n/a n/a 06/12/2021 n/a
Cash Cost: n/a n/a 06/12/2021 n/a
Extra Operating Cost: n/a n/a 06/12/2021 n/a
SILVER 06/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 110.00M 110.00M 06/12/2021 0.00M
Measured & Indicated: 200.00M 200.00M 06/12/2021 0.00M
Inferred: 150.00M 150.00M 06/12/2021 0.00M
Reserves & Resources: 350.00M 350.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 99.00M 99.00M 06/12/2021 0.00M
Measured & Indicated: 163.80M 163.80M 06/12/2021 0.00M
Inferred: 67.50M 67.50M 06/12/2021 0.00M
Reserves & Resources: 231.30M 231.30M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,000,000oz.		 (guess) 
6,500,000oz.		 05/26/2022 500,000oz.
Cash Cost: $6.00 $1.00 05/26/2022 $-5.00
Extra Operating Cost: $6.00 $10.00 05/26/2022 $4.00
Average Grade: 200.00 g/t 200.00 g/t 06/12/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/26/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 06/12/2021 0.00M
Annual Production: 8,000,000oz. 10,000,000oz. 05/26/2022 2,000,000oz.
Cash Cost: $6.00 $3.00 05/26/2022 $-3.00
Extra Operating Cost: $6.00 $10.00 05/26/2022 $4.00

Property

Last Analysis Data  (06/12/2021)
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		 06/12/2021
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 -0.32M
Total (Silver Eq. Oz.): 110.00M 110.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.29M
Silver Eq. Oz.: 99.00M 99.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,206.51M $1,541.23M n/a $-665.28M
Total Maximum Profit: $2,206.51M $1,541.23M n/a $-665.28M
Max Profit / Current MCap: 1.935 2.977 n/a 1.042
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $12.27 $8.57 n/a $-3.70
Total Max Profit Per Share: $12.27 $8.57 n/a $-3.70
Total Free Profit Per Share: $4.59 $4.90 n/a $0.31
FD Mkt. Cap / Gold Eq.: $774.63 $438.23 n/a $-336.39
FD Mkt. Cap / Silver Eq.: $11.52 $5.23 n/a $-6.29
FD Mkt. Cap / Per Metal
as % Spot Price:		 41.25% 23.64% n/a -17.61%
Measured &
Indicated		 06/12/2021
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 -0.59M
Total (Silver Eq. Oz.): 200.00M 200.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.48M
Silver Eq. Oz.: 163.80M 163.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $3,650.77M $2,550.04M n/a $-1,100.74M
Total Maximum Profit: $3,650.77M $2,550.04M n/a $-1,100.74M
Max Profit / Current MCap: 3.202 4.925 n/a 1.723
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $20.30 $14.18 n/a $-6.12
Total Max Profit Per Share: $20.30 $14.18 n/a $-6.12
Total Free Profit Per Share: $12.62 $10.51 n/a $-2.11
FD Mkt. Cap / Gold Eq.: $468.18 $264.87 n/a $-203.31
FD Mkt. Cap / Silver Eq.: $6.96 $3.16 n/a $-3.80
FD Mkt. Cap / Per Metal
as % Spot Price:		 24.93% 14.29% n/a -10.64%

Reserves &
Resources		 06/12/2021
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 -1.03M
Total (Silver Eq. Oz.): 350.00M 350.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.68M
Silver Eq. Oz.: 231.30M 231.30M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $5,155.21M $3,600.88M n/a $-1,554.34M
Total Maximum Profit: $5,155.21M $3,600.88M n/a $-1,554.34M
Max Profit / Current MCap: 4.521 6.955 n/a 2.434
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $28.66 $20.02 n/a $-8.64
Total Max Profit Per Share: $28.66 $20.02 n/a $-8.64
Total Free Profit Per Share: $20.98 $16.35 n/a $-4.63
FD Mkt. Cap / Gold Eq.: $331.55 $187.57 n/a $-143.98
FD Mkt. Cap / Silver Eq.: $4.93 $2.24 n/a $-2.69
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.66% 10.12% n/a -7.54%

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.     ×