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$1038.15M which is a rise of roughly 9% over the last three weeks. As of 01/04/2023 they have ~C$50M debt and ~C$49.54M 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
$1,038.15M
01/04/2023
$87.00M
Total Assets:
$362.40M
$370.77M
01/04/2023
$8.37M
Total Liabilities:
$100.50M
$102.82M
01/04/2023
$2.32M
Current Assets:
$137.92M
$141.10M
01/04/2023
$3.19M
Current Liabilities:
$11.74M
$12.01M
01/04/2023
$0.27M
Total Debt:
$49.15M
$50.29M
01/04/2023
$1.14M
Cash:
$48.42M
$49.54M
01/04/2023
$1.12M
Enterprise Value:
$951.88M
$1,038.90M
12/03/2002
$87.01M
Cash Flow:
$47.73M
$46.99M
never
$-0.73M
Cash Flow Multiple:
19.93
22.09
never
2.16
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) 85,679
01/04/2023
-3,934
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
$100.00M9.63% 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
-0.02M
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
-0.02M
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
$676.67M
n/a
$-10.58M
Total Maximum Profit:
$687.25M
$676.67M
n/a
$-10.58M
Max Profit / Current MCap:
0.723
0.652
n/a
-0.071
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$4.52
$4.45
n/a
$-0.07
Total Max Profit Per Share:
$4.52
$4.45
n/a
$-0.07
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$2,579.76
$2,945.02
n/a
$365.25
FD Mkt. Cap / Silver Eq.:
$33.03
$36.05
n/a
$3.02
FD Mkt. Cap / Per Metal as % Spot Price:
139.12%
152.81%
n/a
13.69%
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
-0.08M
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
-0.04M
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
$1,733.97M
n/a
$-27.12M
Total Maximum Profit:
$1,761.09M
$1,733.97M
n/a
$-27.12M
Max Profit / Current MCap:
1.852
1.670
n/a
-0.181
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$11.59
$11.41
n/a
$-0.18
Total Max Profit Per Share:
$11.59
$11.41
n/a
$-0.18
Total Free Profit Per Share:
$3.06
$2.31
n/a
$-0.75
FD Mkt. Cap / Gold Eq.:
$1,006.74
$1,149.28
n/a
$142.54
FD Mkt. Cap / Silver Eq.:
$12.89
$14.07
n/a
$1.18
FD Mkt. Cap / Per Metal as % Spot Price:
54.29%
59.63%
n/a
5.34%
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 0.7505
01/28/2023
Spot Gold:
$1,854.40
$1,927.30
01/28/2023
$72.90
Spot Silver:
$23.74
$23.59
01/28/2023
$-0.15
Gold:Silver Ratio:
78.11
81.70
01/28/2023
3.59
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: