As of 2025-04-30, the Intrinsic Value of Silvercrest Metals Inc (SIL.TO) is 15.04 CAD. This SIL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.63 CAD, the upside of Silvercrest Metals Inc is 2.80%.
The range of the Intrinsic Value is 11.12 - 23.98 CAD
Based on its market price of 14.63 CAD and our intrinsic valuation, Silvercrest Metals Inc (SIL.TO) is undervalued by 2.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.12 - 23.98 | 15.04 | 2.8% |
| DCF (Growth 10y) | 14.56 - 30.37 | 19.42 | 32.8% |
| DCF (EBITDA 5y) | 19.31 - 27.44 | 25.52 | 74.4% |
| DCF (EBITDA 10y) | 20.36 - 31.07 | 27.24 | 86.2% |
| Fair Value | 19.91 - 19.91 | 19.91 | 36.06% |
| P/E | 2.55 - 14.65 | 7.48 | -48.8% |
| EV/EBITDA | 10.40 - 14.78 | 14.58 | -0.4% |
| EPV | 3.31 - 4.34 | 3.83 | -73.8% |
| DDM - Stable | 5.89 - 17.30 | 11.59 | -20.8% |
| DDM - Multi | 11.56 - 26.90 | 16.22 | 10.9% |
| Market Cap (mil) | 2,183.82 |
| Beta | 2.93 |
| Outstanding shares (mil) | 149.27 |
| Enterprise Value (mil) | 2,017.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.80% |
| Cost of Debt | 4.25% |
| WACC | 8.80% |