SILVERCREST METALS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.46 CAD | +5.86% |
|
+9.49% | +43.38% |
| May. 14 | SilverCrest Metals Q1 Earnings, Revenue Increase -- Shares Rise After Hours | MT |
| May. 14 | SilverCrest Brief: Q1 Net earnings of US$33.9 million or basic earnings of $0.23 per share | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 930.3 | 1,834 | 1,451 | 1,187 | 1,267 | 1,733 | - | - |
| Enterprise Value (EV) 1 | 819.9 | 1,701 | 1,339 | 1,185 | 1,267 | 1,566 | 1,489 | 1,426 |
| P/E ratio | -13.1 x | -23 x | -49.8 x | 28.1 x | 8.16 x | 10 x | 25.7 x | 23.9 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 19.9 x | 3.84 x | 4.73 x | 5.54 x | 5.59 x |
| EV / Revenue | - | - | - | 19.9 x | 3.84 x | 4.27 x | 4.76 x | 4.6 x |
| EV / EBITDA | -14.6 x | -25 x | -58.7 x | 65.1 x | 6.14 x | 7.18 x | 7.89 x | 7.49 x |
| EV / FCF | -14.6 x | -15.1 x | -6.97 x | -11.8 x | - | 35.3 x | 25.1 x | 22.7 x |
| FCF Yield | -6.83% | -6.63% | -14.3% | -8.51% | - | 2.83% | 3.98% | 4.41% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 106,075 | 129,235 | 145,083 | 146,499 | 145,808 | 147,261 | - | - |
| Reference price 2 | 8.770 | 14.19 | 10.00 | 8.100 | 8.690 | 11.77 | 11.77 | 11.77 |
| Announcement Date | 3/25/20 | 3/25/21 | 3/24/22 | 3/13/23 | 3/11/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 59.63 | 330.3 | 366.4 | 313.1 | 310.1 |
| EBITDA 1 | -56.01 | -68.12 | -22.83 | 18.21 | 206.4 | 218.1 | 188.8 | 190.4 |
| EBIT | -56.29 | -68.29 | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | -59.12 | -75.56 | - | - | - | - | - | - |
| Net income | -59.27 | -75.56 | - | - | 157.3 | - | 30 | 84.07 |
| Net margin | - | - | - | - | 47.62% | - | 9.58% | 27.11% |
| EPS 2 | -0.6700 | -0.6177 | -0.2006 | 0.2878 | 1.064 | 1.174 | 0.4587 | 0.4935 |
| Free Cash Flow 1 | -56.04 | -112.7 | -192.1 | -100.8 | - | 44.29 | 59.24 | 62.83 |
| FCF margin | - | - | - | -169.03% | - | 12.09% | 18.92% | 20.26% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 20.31% | 31.39% | 33% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 197.48% | 74.74% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 3/25/20 | 3/25/21 | 3/24/22 | 3/13/23 | 3/11/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | 3.614 | 55.91 | 78.19 | 83.37 | 88.03 | 82.62 | 86.87 | - | - | - |
| EBITDA | - | - | -3.953 | -4.115 | - | 43.92 | - | 56.39 | 48.87 | 55.06 | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 1 | -0.0752 | -0.0781 | 0.0765 | 0.2260 | 0.0548 | 0.2427 | 0.2152 | 0.2753 | 0.3234 | 0.3139 | 0.2200 | 0.2200 | 0.2200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/24/22 | 5/10/22 | 8/11/22 | 11/14/22 | 3/13/23 | 5/11/23 | 8/9/23 | 11/8/23 | 3/11/24 | 5/14/24 | - | - | - |
1CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 110 | 133 | 111 | 1.6 | - | 168 | 244 | 308 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -56 | -113 | -192 | -101 | - | 44.3 | 59.2 | 62.8 |
| ROE (net income / shareholders' equity) | -63% | -49.3% | -10.9% | - | - | 17.8% | 11.6% | 9.5% |
| ROA (Net income/ Total Assets) | - | - | -8.12% | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | -0.6100 | -0.6800 | -0.1700 | 0.2100 | - | 0.9100 | 0.9100 | 0.8900 |
| Capex 1 | 1.81 | 28.8 | 151 | - | - | 58.7 | 61.5 | 62.1 |
| Capex / Sales | - | - | - | - | - | 16.02% | 19.66% | 20.03% |
| Announcement Date | 3/25/20 | 3/25/21 | 3/24/22 | 3/13/23 | 3/11/24 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
11.77
CAD
Average target price
11.43
CAD
Spread / Average Target
-2.90%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +43.38% | 1.27B | |
| +13.14% | 4.84B | |
| +7.66% | 1.61B | |
| +23.31% | 911M | |
| +82.85% | 881M | |
| +20.73% | 626M | |
| -28.34% | 534M | |
| -.--% | 155M | |
| +22.41% | 125M | |
| +50.00% | 119M |
- Stock Market
- Equities
- SIL Stock
- Financials SilverCrest Metals Inc.
