Silvercrest Metals Inc
TSX:SIL

Watchlist Manager
Silvercrest Metals Inc Logo
Silvercrest Metals Inc
TSX:SIL
Watchlist
Price: 14.63 CAD -2.53% Market Closed
Market Cap: 2.2B CAD

Relative Value

The Relative Value of one SIL stock under the Base Case scenario is hidden CAD. Compared to the current market price of 14.63 CAD, Silvercrest Metals Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SIL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
37
Median 3Y
5.5
Median 5Y
4.4
Industry
2
Forward
6.5
vs History
15
vs Industry
13
Median 3Y
16.1
Median 5Y
10
Industry
18.8
Forward
20.1
vs History
11
vs Industry
14
Median 3Y
11.3
Median 5Y
5.1
Industry
11.1
vs History
7
vs Industry
10
Median 3Y
23.7
Median 5Y
-9.5
Industry
18.3
vs History
44
vs Industry
20
Median 3Y
3.1
Median 5Y
3.4
Industry
2.1
vs History
20
vs Industry
37
Median 3Y
5
Median 5Y
4.1
Industry
2.4
Forward
6
vs History
20
vs Industry
33
Median 3Y
8.5
Median 5Y
6.6
Industry
8.2
vs History
15
vs Industry
19
Median 3Y
8.2
Median 5Y
5.9
Industry
12.1
Forward
8.5
vs History
15
vs Industry
19
Median 3Y
9.7
Median 5Y
7
Industry
14.9
Forward
10.2
vs History
11
vs Industry
17
Median 3Y
10.3
Median 5Y
4.6
Industry
12.3
vs History
6
vs Industry
9
Median 3Y
20.9
Median 5Y
-5.4
Industry
16.8
vs History
41
vs Industry
19
Median 3Y
3.2
Median 5Y
3.6
Industry
1.9

Multiples Across Competitors

SIL Competitors Multiples
Silvercrest Metals Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Silvercrest Metals Inc
TSX:SIL
2.2B CAD 5.7 18.4 8.6 10.6
ZA
Anglo American Platinum Ltd
JSE:AMS
223.9B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
184.1B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
151B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
116.3B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
MX
Fresnillo PLC
LSE:FRES
21.3B GBP 7.2 62.5 -32.8 -44.5
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
311.5B MXN 2.2 18.7 6.2 8.4
CY
Tharisa PLC
JSE:THA
6.1B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
296.2B RUB 0.8 4.8 2.5 3.7
CA
Santacruz Silver Mining Ltd
XTSX:SCZ
4.9B CAD 11.7 46.6 38.4 46.5
P/E Multiple
Earnings Growth PEG
CA
Silvercrest Metals Inc
TSX:SIL
Average P/E: 30.2
18.4
-12%
N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
44%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
-36%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available N/A N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
93%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
MX
Fresnillo PLC
LSE:FRES
62.5
110%
0.6
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
18.7
177%
0.1
CY
T
Tharisa PLC
JSE:THA
Not Available N/A N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
4.8
N/A N/A
CA
Santacruz Silver Mining Ltd
XTSX:SCZ
46.6
-18%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Silvercrest Metals Inc
TSX:SIL
Average EV/EBITDA: 13.9
8.6
4%
2.1
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
36%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
51%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
40%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
59%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -32.8
23%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
6.2
19%
0.3
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
2.5
N/A N/A
CA
Santacruz Silver Mining Ltd
XTSX:SCZ
38.4
48%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Silvercrest Metals Inc
TSX:SIL
Average EV/EBIT: 17.3
10.6
11%
1
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
24%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
132%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
80%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
64%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
MX
Fresnillo PLC
LSE:FRES
Negative Multiple: -44.5
37%
N/A
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
8.4
28%
0.3
CY
T
Tharisa PLC
JSE:THA
Not Available
0%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
3.7
N/A N/A
CA
Santacruz Silver Mining Ltd
XTSX:SCZ
46.5
N/A N/A