As of 2026-04-04, the Intrinsic Value of Silvercorp Metals Inc (SVM.TO) is 18.35 CAD. This SVM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.31 CAD, the upside of Silvercorp Metals Inc is 19.80%.
The range of the Intrinsic Value is 12.56 - 41.40 CAD
Based on its market price of 15.31 CAD and our intrinsic valuation, Silvercorp Metals Inc (SVM.TO) is undervalued by 19.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.56 - 41.40 | 18.35 | 19.8% |
| DCF (Growth 10y) | 16.11 - 52.81 | 23.52 | 53.7% |
| DCF (EBITDA 5y) | 11.78 - 22.72 | 16.27 | 6.3% |
| DCF (EBITDA 10y) | 14.73 - 28.66 | 20.21 | 32.0% |
| Fair Value | -2.23 - -2.23 | -2.23 | -114.57% |
| P/E | (1.08) - 10.37 | 3.51 | -77.1% |
| EV/EBITDA | 7.79 - 16.99 | 12.13 | -20.8% |
| EPV | 3.51 - 4.13 | 3.82 | -75.1% |
| DDM - Stable | (1.04) - (5.06) | (3.05) | -119.9% |
| DDM - Multi | 9.51 - 36.61 | 15.17 | -0.9% |
| Market Cap (mil) | 3,381.06 |
| Beta | 3.52 |
| Outstanding shares (mil) | 220.84 |
| Enterprise Value (mil) | 2,896.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.52% |
| Cost of Debt | 4.39% |
| WACC | 8.29% |