Valuation SilverCrest Metals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2025-01-20 pm EST			5-day change	1st Jan Change
14.34 ^CAD	+0.49%		+5.29%	+9.38%

Jan. 15	SilverCrest Up in U.S. Pre-Market After Reporting Q4 Operational Results	MT
Jan. 15	SilverCrest Metals Inc. Reports Production Results for the Fourth Quarter and Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	930.3	1,834	1,451	1,187	1,267	2,121	2,121	-
Change	-	97.13%	-20.89%	-18.21%	6.78%	67.42%	0%	-
Enterprise Value (EV) ¹	819.9	1,701	1,339	1,185	1,151	1,933	1,832	1,754
Change	-	107.43%	-21.25%	-11.52%	-2.86%	67.92%	-5.23%	-4.25%
P/E ratio	-13.1x	-23x	-49.8x	28.1x	8.16x	19.3x	18.1x	27.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	2.95x	0.7x	-0x	0x	-0.6x	2.57x	-0.8x
Capitalization / Revenue	-	-	-	19.9x	3.84x	5.46x	5.35x	5.57x
EV / Revenue	-	-	-	19.9x	3.49x	4.98x	4.62x	4.6x
EV / EBITDA	-14.6x	-25x	-58.7x	65.1x	5.58x	7.7x	6.72x	8.31x
EV / EBIT	-14,564,766x	-24,905,975x	-	-	-	-	-	-
EV / FCF	-14.6x	-15.1x	-6.97x	-11.8x	7.98x	19.3x	15.8x	22.5x
FCF Yield	-6.83%	-6.63%	-14.3%	-8.51%	12.5%	5.19%	6.32%	4.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.67	-0.6177	-0.2006	0.2878	1.064	0.7385	0.7905	0.52
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	59.63	330.3	388.5	396.4	380.9
EBITDA ¹	-56.01	-68.12	-22.83	18.21	206.4	251	272.6	211.1
EBIT	-56.29	-68.29	-	-	-	-	-	-
Net income ¹	-59.27	-75.56	-	-	157.3	94	102	77
Net Debt ¹	-110.4	-133.1	-111.5	-1.604	-115.9	-188.3	-289.5	-367.4
Reference price ²	8.77	14.19	10.00	8.10	8.69	14.27	14.27	14.27
Nbr of stocks (in thousands)	106,075	129,235	145,083	146,499	145,808	148,657	148,657	-
Announcement Date	3/25/20	3/25/21	3/24/22	3/13/23	3/11/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SILVERCREST METALS INC.	19.32x	4.98x	7.7x	-	1.47B
IMPALA PLATINUM HOLDINGS LIMITED	20.02x	0.86x	4.73x	+1.45%	4.75B
SIBANYE STILLWATER LIMITED	-10.57x	0.64x	4.63x	+0.18%	2.51B
SINO-PLATINUM METALS CO.,LTD	17.09x	-	-	-	1.43B
A-MARK PRECIOUS METALS, INC.	11.62x	0.08x	7.69x	-	632M
FURUYA METAL CO., LTD.	9.25x	1.59x	6.51x	+2.96%	510M
THINTECH MATERIALS TECHNOLOGY CO., LTD.	72.33x	-	-	-	204M
Average	19.87x	1.63x	6.26x	+1.53%	1.64B
Weighted average by Cap.	12.88x	1.40x	5.43x	+1.14%