investorscraft@gmail.com

Intrinsic ValueSilverCrest Metals Inc. (0VHI.L)

Previous Close£16.15
Intrinsic Value
Upside potential
Previous Close
£16.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SilverCrest Metals Inc. is a precious metals exploration and development company focused on high-grade silver and gold projects in Mexico. Its flagship asset, the Las Chispas project in Sonora, spans 1,401 hectares and represents a key growth driver. The company operates in the competitive industrial materials sector, leveraging Mexico's mining-friendly jurisdiction to develop low-cost, high-margin operations. SilverCrest differentiates itself through disciplined capital allocation, a streamlined development approach, and a focus on near-term production potential. The company targets investors seeking exposure to precious metals with reduced geopolitical risk compared to other mining regions. Its market position reflects a transition from developer to producer, with Las Chispas now contributing meaningful cash flows. SilverCrest competes with mid-tier precious metals miners but maintains a lean operational structure, allowing for strong margins despite its smaller scale. The company's success hinges on its ability to optimize Las Chispas while selectively evaluating accretive acquisition opportunities in the Americas.

Revenue Profitability And Efficiency

In FY 2023, SilverCrest generated CAD 245.1 million in revenue, with net income reaching CAD 116.7 million, reflecting strong operational execution at Las Chispas. The company demonstrated robust cash generation, with operating cash flow of CAD 158.3 million, partially offset by capital expenditures of CAD 51.3 million. These metrics indicate efficient transition to commercial production and effective cost management in its early-stage operations.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.79, showcasing its earnings potential as Las Chispas ramps up production. With minimal debt (CAD 0.3 million) and substantial cash reserves (CAD 86.0 million), SilverCrest maintains strong capital efficiency. The beta of 1.22 suggests higher volatility than the market, typical for precious metals equities, but the company's clean balance sheet provides stability.

Balance Sheet And Financial Health

SilverCrest's financial position appears robust, with CAD 86.0 million in cash against negligible debt, reflecting a conservative capital structure. The company's market capitalization of CAD 2.24 billion suggests investor confidence in its asset base and growth trajectory. This strong liquidity position supports ongoing operations and potential exploration activities without near-term financing needs.

Growth Trends And Dividend Policy

As a growth-focused precious metals company, SilverCrest currently does not pay dividends, reinvesting cash flows into operations and potential expansion. The company is in its early production phase, with future growth dependent on resource expansion at Las Chispas and potential new acquisitions. The transition from developer to producer positions SilverCrest for potential re-rating as operational track record develops.

Valuation And Market Expectations

With a market cap of CAD 2.24 billion, the market appears to be pricing in successful execution at Las Chispas and future growth potential. The valuation reflects both the project's current cash flows and exploration upside, though it remains sensitive to precious metals prices. Investors appear to be assigning a premium for the company's low-risk jurisdiction and clean balance sheet.

Strategic Advantages And Outlook

SilverCrest's strategic advantages include its high-grade Mexican asset, low-cost structure, and experienced management team. The outlook remains positive as Las Chispas continues to ramp up, though subject to silver and gold price volatility. The company's challenge will be to demonstrate consistent operational performance while maintaining its disciplined approach to growth in a capital-intensive sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount