SILVERCORP METALS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.530 CAD | +0.89% |
|
-0.44% | +4.86% |
| Jan. 15 | Silvercorp Metals Q3 Revenue Climbs 43% on Higher Production and Prices | MT |
| Jan. 15 | Silvercorp Metals Brief: Reporting Operational Results | MT |
Company Valuation: Silvercorp Metals Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 564 | 864.7 | 646.9 | 671.5 | 578 | 687.1 | - | - |
| Change | - | 53.33% | -25.19% | 3.81% | -13.93% | 18.87% | - | - |
| Enterprise Value (EV) 1 | 564 | 667.4 | 435.2 | 468.8 | 394.5 | 489.7 | 215.2 | 259.3 |
| Change | - | 18.34% | -34.79% | 7.72% | -15.86% | 24.15% | -56.05% | 20.49% |
| P/E ratio | 16.3x | 18.9x | 21.5x | 31.7x | 16.3x | 8.77x | 8.1x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.6x | -0.6x | -1.1x | 0.2x | 0.1x | 0.97x | - |
| Capitalization / Revenue | 3.55x | 4.5x | 2.97x | 3.23x | 2.69x | 2.38x | 2.02x | 1.69x |
| EV / Revenue | 3.55x | 3.47x | 2x | 2.25x | 1.83x | 1.7x | 0.63x | 0.64x |
| EV / EBITDA | 7.74x | 6.5x | 4.78x | 5.75x | 4.32x | 3.19x | 1.23x | 1.22x |
| EV / EBIT | 10.8x | 9.3x | 6.96x | 13.9x | 6.17x | 3.94x | 1.48x | 1.69x |
| EV / FCF | 13.4x | 16.2x | 8.15x | 16.9x | 14x | -55.3x | 2.08x | -6.53x |
| FCF Yield | 7.44% | 6.19% | 12.3% | 5.93% | 7.12% | -1.81% | 48% | -15.3% |
| Dividend per Share 2 | 0.0246 | 0.0247 | 0.025 | 0.025 | - | 0.03 | 0.03 | 0.03 |
| Rate of return | 0.76% | 0.5% | 0.68% | 0.66% | - | 0.95% | 0.95% | 0.95% |
| EPS 2 | 0.2 | 0.26 | 0.17 | 0.12 | 0.2 | 0.36 | 0.39 | - |
| Distribution rate | 12.3% | 9.5% | 14.7% | 20.8% | - | 8.33% | 7.69% | - |
| Net sales 1 | 158.8 | 192.1 | 217.9 | 208.1 | 215.2 | 288.8 | 340.8 | 406.2 |
| EBITDA 1 | 72.88 | 102.7 | 91.13 | 81.56 | 91.21 | 153.4 | 175 | 212.6 |
| EBIT 1 | 52.16 | 71.72 | 62.56 | 33.75 | 63.92 | 124.2 | 145 | 153.8 |
| Net income 1 | 34.27 | 46.38 | 30.63 | 20.61 | 49.68 | 85.7 | 93.3 | 113.4 |
| Net Debt 1 | - | -197.4 | -211.7 | -202.7 | -183.6 | -197.4 | -471.9 | -427.8 |
| Reference price 2 | 3.252 | 4.921 | 3.652 | 3.799 | 3.259 | 3.158 | 3.158 | 3.158 |
| Nbr of stocks (in thousands) | 173,402 | 175,723 | 177,106 | 176,771 | 177,382 | 217,562 | - | - |
| Announcement Date | 5/21/20 | 5/20/21 | 5/26/22 | 5/25/23 | 5/23/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 8.71x | - | - | - | 682M | ||
| 79.12x | 4.18x | 11.94x | +0.74% | 3.38B | ||
| -18.39x | 3.34x | 15.8x | +0.29% | 1.78B | ||
| 20.12x | 7.58x | 12.76x | -.--% | 1.59B | ||
| 324.48x | 25.37x | 142.23x | - | 1.1B | ||
| -26.67x | 4.26x | 63.6x | - | 953M | ||
| -13.97x | - | - | - | 217M | ||
| Average | 53.34x | 8.94x | 49.27x | +0.34% | 1.39B | |
| Weighted average by Cap. | 62.01x | 7.28x | 34.77x | +0.45% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- SVM Stock
- Valuation Silvercorp Metals Inc.