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
Calculated using the site's default values.  Re-calculate using:

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$1394.55M which is a rise of roughly 41% over the last twelve months. As of 01/06/2024 they have no debt and ~C$116.05M 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
Item Value Value Updated
MCap (FD): $988.98M $1,394.55M 01/06/2024
Total Assets: $369.79M $343.29M 01/06/2024
Total Liabilities: $102.55M $95.20M 01/06/2024
Current Assets: $140.73M $130.64M 01/06/2024
Current Liabilities: $11.98M $11.12M 01/06/2024
Total Debt: $0.00M $0.00M 01/06/2024
Cash: $80.84M $116.05M 07/11/2024
Enterprise Value: $908.14M $1,278.50M 07/07/2010
Cash Flow: $60.50M $94.20M never
Cash Flow Multiple: 16.35 14.80 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/06/2024
Misc 01/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 146,897,314 146,897,314 01/06/2024
Shares (FD): 151,685,388 151,685,388 01/06/2024
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 09/01/2022 01/06/2024
Production (Gold Eq Oz.): (guess) 
113,101		 (guess) 
112,273		 01/06/2024
Production (Silver Eq Oz.): (guess) 
10,000,000		 (guess) 
10,000,000		 01/06/2024
Initial CapEx (Outstanding): $100.00M
10.11% of MCap		 $100.00M
7.17% of MCap 		01/06/2024
Funding Option: n/a n/a 01/06/2024
Documentation: none PRODUCER 09/06/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 07/22/2023
Cash Flow Multiplier: 15 15 07/11/2024

Resource Data

GOLD 01/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 01/06/2024
Measured & Indicated: n/a n/a 01/06/2024
Inferred: n/a n/a 01/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/06/2024
Measured & Indicated: n/a n/a 01/06/2024
Inferred: n/a n/a 01/06/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/06/2024
Extra Operating Cost: n/a n/a 01/06/2024
Total: n/a n/a 01/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/06/2024
Open Pit (Avg): n/a n/a 01/06/2024
Recovery Rate: n/a n/a 01/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/06/2024
Annual Production: n/a n/a 01/06/2024
Cash Cost: n/a n/a 01/06/2024
Extra Operating Cost: n/a n/a 01/06/2024
SILVER 01/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 80.00M 80.00M 01/06/2024
Measured & Indicated: 102.00M 102.00M 01/06/2024
Inferred: 24.00M 24.00M 01/06/2024
Reserves & Resources: 126.00M 126.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 73.60M 73.60M 01/06/2024
Measured & Indicated: 89.79M 89.79M 01/06/2024
Inferred: 11.04M 11.04M 01/06/2024
Reserves & Resources: 100.83M 100.83M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000,000oz.		 (guess) 
10,000,000oz.		 01/06/2024
Cash Cost: $8.00 $12.00 09/06/2024
Extra Operating Cost: $9.00 $8.00 05/30/2024
Total: $17.00 $20.00 09/06/2024
Margin (Free Cash Flow): $6.05 (26.25%) $9.42 (32.02%)
G
R
A
D
E		 Underground (Avg): 550.00 g/t 550.00 g/t 01/06/2024
Open Pit (Avg): n/a n/a 01/06/2024
Recovery Rate: (CG)  92.00% (CG)  92.00% 09/06/2024
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 01/06/2024
Annual Production: 10,000,000oz. 10,000,000oz. 01/06/2024
Cash Cost: $10.00 $13.00 09/06/2024
Extra Operating Cost: $11.00 $10.00 05/30/2024

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
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 80.00M 80.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 73.60M 73.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $445.28M $693.31M n/a
Total Maximum Profit: $445.28M $693.31M n/a
Max Profit / Current MCap: 0.450 0.497 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.94 $4.57 n/a
Total Max Profit Per Share: $2.94 $4.57 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,188.07 $1,687.65 n/a
FD MCap / Silver Eq.: $13.44 $18.95 n/a
FD MCap / Per Metal
as % Spot Price:		 58.30% 64.40% n/a
Measured &
Indicated		 01/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 102.00M 102.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 89.79M 89.79M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $543.24M $845.84M n/a
Total Maximum Profit: $543.24M $845.84M n/a
Max Profit / Current MCap: 0.549 0.607 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.58 $5.58 n/a
Total Max Profit Per Share: $3.58 $5.58 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $973.83 $1,383.32 n/a
FD MCap / Silver Eq.: $11.01 $15.53 n/a
FD MCap / Per Metal
as % Spot Price:		 47.78% 52.79% n/a

Reserves &
Resources		 01/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 126.00M 126.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 100.83M 100.83M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $610.03M $949.84M n/a
Total Maximum Profit: $610.03M $949.84M n/a
Max Profit / Current MCap: 0.617 0.681 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.02 $6.26 n/a
Total Max Profit Per Share: $4.02 $6.26 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $867.21 $1,231.86 n/a
FD MCap / Silver Eq.: $9.81 $13.83 n/a
FD MCap / Per Metal
as % Spot Price:		 42.55% 47.01% n/a

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.     ×