investorscraft@gmail.com

Intrinsic ValueSilvercorp Metals Inc. (SVM.TO)

Previous Close$13.71
Intrinsic Value
Upside potential
Previous Close
$13.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Silvercorp Metals Inc. operates as a mid-tier silver producer with a diversified portfolio of mining assets in China and Mexico. The company’s core revenue model is built on the extraction and sale of silver, gold, lead, and zinc, with its flagship Ying Mining District in China contributing significantly to production. Silvercorp’s vertically integrated operations, from exploration to processing, enhance cost efficiency and margin stability. The company competes in the volatile precious and base metals sector, where pricing is heavily influenced by global macroeconomic trends and industrial demand. Its strategic focus on high-grade, low-cost mines positions it favorably against peers, particularly in a rising silver price environment. With expansion projects like La Yesca in Mexico, Silvercorp aims to diversify geopolitical risk while capitalizing on North American mining opportunities. The company’s disciplined approach to capital allocation and exploration underscores its resilience in cyclical commodity markets.

Revenue Profitability And Efficiency

In FY 2024, Silvercorp reported revenue of CAD 215.2 million, with net income of CAD 36.3 million, reflecting a net margin of approximately 16.9%. Operating cash flow stood at CAD 91.6 million, demonstrating robust cash generation relative to revenue. Capital expenditures of CAD 63.5 million were primarily directed toward sustaining and expanding production capacity, indicating a balanced reinvestment strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.20 highlights its ability to translate mining output into shareholder returns. With a capital expenditure-to-operating-cash-flow ratio of 69%, Silvercorp maintains prudent capital discipline. Its low-cost operations, evidenced by consistent positive net income despite commodity price fluctuations, underscore efficient resource management.

Balance Sheet And Financial Health

Silvercorp’s balance sheet remains strong, with CAD 152.9 million in cash and equivalents against minimal total debt of CAD 1.3 million, yielding a net cash position. This liquidity provides flexibility for growth initiatives and buffers against operational risks. The near-debt-free structure enhances financial resilience in a capital-intensive industry.

Growth Trends And Dividend Policy

While organic growth is driven by exploration and development projects like La Yesca, the company has maintained a modest dividend yield, distributing CAD 0.0347 per share annually. Its focus on reinvestment suggests prioritization of resource expansion over aggressive shareholder payouts, aligning with long-term value creation in volatile metal markets.

Valuation And Market Expectations

At a market cap of CAD 1.11 billion, Silvercorp trades at approximately 5.1x revenue and 30.5x net income, reflecting investor expectations for silver price appreciation and operational scalability. The beta of 1.21 indicates higher volatility relative to the broader market, typical of commodity-linked equities.

Strategic Advantages And Outlook

Silvercorp’s competitive edge lies in its low-cost mines, geographic diversification, and disciplined cost management. The outlook remains tied to silver demand dynamics, particularly industrial and investment demand. Strategic expansions and exploration success could further solidify its position as a mid-tier leader in the silver mining sector.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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