Silvercrest Metals Inc
TSX:SIL

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

Intrinsic Value

The intrinsic value of one SIL stock under the Base Case scenario is 14.46 CAD. Compared to the current market price of 14.63 CAD, Silvercrest Metals Inc is Overvalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SIL Intrinsic Value
14.46 CAD
Overvaluation 1%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Silvercrest Metals Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about SIL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is SIL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Silvercrest Metals Inc.

Explain Valuation
Compare SIL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SIL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Silvercrest Metals Inc

Current Assets 239.3m
Cash & Short-Term Investments 120.9m
Receivables 14.1m
Other Current Assets 104.3m
Non-Current Assets 287.8m
PP&E 264.3m
Other Non-Current Assets 23.4m
Current Liabilities 49m
Accounts Payable 6.8m
Accrued Liabilities 34m
Other Current Liabilities 8.1m
Non-Current Liabilities 13.9m
Long-Term Debt 660k
Other Non-Current Liabilities 13.3m
Efficiency

Free Cash Flow Analysis
Silvercrest Metals Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Silvercrest Metals Inc

Revenue
278.1m USD
Cost of Revenue
-114.1m USD
Gross Profit
163.9m USD
Operating Expenses
-26m USD
Operating Income
137.9m USD
Other Expenses
-52.1m USD
Net Income
85.8m USD
Fundamental Scores

SIL Profitability Score
Profitability Due Diligence

Silvercrest Metals Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Operating Margin
Positive ROIC
Strong 3Y Average Net Margin
64/100
Profitability
Score

Silvercrest Metals Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

SIL Solvency Score
Solvency Due Diligence

Silvercrest Metals Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Silvercrest Metals Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SIL Price Targets Summary
Silvercrest Metals Inc

There are no price targets for SIL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Silvercrest Metals Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for SIL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one SIL stock?

The intrinsic value of one SIL stock under the Base Case scenario is 14.46 CAD.

Is SIL stock undervalued or overvalued?

Compared to the current market price of 14.63 CAD, Silvercrest Metals Inc is Overvalued by 1%.

Back to Top