Silvercorp Metals

At $100/oz silver

RockeTeller

Not Invested

Community Contributor

Published

05 Dec 24

Views

439

05 Dec

CA$15.81

RockeTeller's Fair Value

CA$28.58

44.7% undervalued

165.3%

6.3%

165.3%

6.3%

You can edit this narrative until May 14 2:37 AM. Then, changes will post as Updates.

Author's Valuation

CA$28.5844.7% undervalued

RockeTeller's Fair Value

Valuator

Company Info

Notes

RockeTeller'sFair Value

CA$28.58

44.7% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

28.78%

Historical revenue growth rate

13.39%

Metals and Mining revenue growth rate

59.09%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.82%

Calculation

US$726.76m

Earnings '29

12.20x

PE Ratio '29

US$8.86b

Market Cap '29

US$8.86b

Market Cap '29

305.14m

No. shares '29

US$29.05

Share Price '29

US$29.05 Share Price '29

Discounted to 2024 @ 7.41% p.a.

US$20.32

Fair Value '24

US$20.32 Fair Value '24

Converted to CAD @ 1.4064 USD/CAD Exchange Rate

CA$28.58

Fair Value '24