Silvercrest Metals Inc
TSX:SIL

Watchlist Manager
Silvercrest Metals Inc Logo
Silvercrest Metals Inc
TSX:SIL
Watchlist
Price: 14.75 CAD 0.75% Market Closed
Market Cap: 2.2B CAD
Have any thoughts about
Silvercrest Metals Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one SIL stock under the Base Case scenario is 11.17 CAD. Compared to the current market price of 14.75 CAD, Silvercrest Metals Inc is Overvalued by 24%.

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
Base Case
11.17 CAD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.5
P/S
P/S
Price to Sales
5.5
vs History
14
vs Industry
36
Median 3Y
4.6
Median 5Y
0
Industry
1.7
Forward
5.9
More Details
17.8
P/E
P/E
Price to Earnings
17.8
vs History
9
vs Industry
19
Median 3Y
10.6
Median 5Y
-14.9
Industry
15.3
Forward
18.5
More Details
12.7
P/OCF
P/OCF
Price to OCF
12.7
vs History
4
vs Industry
15
Median 3Y
5.2
Median 5Y
-18.2
Industry
9
More Details
26.5
P/FCFE
P/FCFE
Price to FCFE
26.5
vs History
3
vs Industry
9
Median 3Y
-9.2
Median 5Y
-12.3
Industry
15.2
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
58
vs Industry
19
Median 3Y
3
Median 5Y
3.8
Industry
1.4
More Details
5
EV/S
EV/S
Enterprise Value to Sales
5
vs History
14
vs Industry
37
Median 3Y
4.3
Median 5Y
0
Industry
2
Forward
5.5
More Details
8.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.6
vs History
14
vs Industry
33
Median 3Y
7.2
Median 5Y
0
Industry
7.1
More Details
8.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.3
vs History
11
vs Industry
18
Median 3Y
6.3
Median 5Y
-14.6
Industry
9.8
Forward
8.2
More Details
10.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.2
vs History
9
vs Industry
18
Median 3Y
7.2
Median 5Y
-14.5
Industry
12.5
Forward
10.4
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
4
vs Industry
18
Median 3Y
4.7
Median 5Y
-15.6
Industry
10.2
More Details
24.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.3
vs History
1
vs Industry
11
Median 3Y
6.3
Median 5Y
-7.5
Industry
13.2
More Details
3.5
EV/IC
EV/IC
Enterprise Value to IC
3.5
vs History
55
vs Industry
19
Median 3Y
3.1
Median 5Y
4.1
Industry
1.3
More Details

Multiples Across Competitors

SIL Competitors Multiples
Silvercrest Metals Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Silvercrest Metals Inc
TSX:SIL
2.2B CAD 5.5 17.8 8.3 10.2
ZA
Anglo American Platinum Ltd
JSE:AMS
151.1B Zac 0 0 0 0
ZA
Impala Platinum Holdings Ltd
JSE:IMP
86.4B Zac 0 0 0 0
ZA
Sibanye Stillwater Ltd
JSE:SSW
47.7B Zac 0 0 0 0
ZA
Northam Platinum Holdings Ltd
JSE:NPH
42.5B Zac 0 0 0 0
ZA
Royal Bafokeng Platinum Ltd
JSE:RBP
36.7B Zac 0 0 0 0
RU
AK Alrosa PAO
MOEX:ALRS
622.9B RUB 1.2 5.1 3.4 4.2
MX
Fresnillo PLC
LSE:FRES
4.9B GBP 2.1 24.5 25.3 73.7
MX
Industrias Penoles SAB de CV
BMV:PE&OLES
113.7B MXN 0.9 66.3 4.4 9.2
CY
Tharisa PLC
JSE:THA
4.6B Zac 0 0 0 0
GG
Gemfields Group Ltd
JSE:GML
1.8B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
CA
Silvercrest Metals Inc
TSX:SIL
Average P/S: 2.4
5.5
3%
1.8
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
-3%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
8%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
1%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
16%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
0%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
1.2
N/A N/A
MX
Fresnillo PLC
LSE:FRES
2.1
7%
0.3
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
0.9
1%
0.9
CY
T
Tharisa PLC
JSE:THA
Not Available
4%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
17%
N/A
P/E Multiple
Earnings Growth PEG
CA
Silvercrest Metals Inc
TSX:SIL
Average P/E: 28.4
17.8
-14%
N/A
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
11%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available N/A 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
83%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
2%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
5.1
N/A N/A
MX
Fresnillo PLC
LSE:FRES
24.5
27%
0.9
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
66.3
48%
1.4
CY
T
Tharisa PLC
JSE:THA
Not Available
-24%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Silvercrest Metals Inc
TSX:SIL
Average EV/EBITDA: 10.4
8.3
4%
2.1
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
20%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
28%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
8%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
37%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-5%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
3.4
N/A N/A
MX
Fresnillo PLC
LSE:FRES
25.3
27%
0.9
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
4.4
28%
0.2
CY
T
Tharisa PLC
JSE:THA
Not Available
10%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
28%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Silvercrest Metals Inc
TSX:SIL
Average EV/EBIT: 24.3
10.2
7%
1.5
ZA
A
Anglo American Platinum Ltd
JSE:AMS
Not Available
6%
N/A
ZA
I
Impala Platinum Holdings Ltd
JSE:IMP
Not Available
70%
N/A
ZA
S
Sibanye Stillwater Ltd
JSE:SSW
Not Available
17%
N/A
ZA
N
Northam Platinum Holdings Ltd
JSE:NPH
Not Available
27%
N/A
ZA
R
Royal Bafokeng Platinum Ltd
JSE:RBP
Not Available
-10%
N/A
RU
A
AK Alrosa PAO
MOEX:ALRS
4.2
N/A N/A
MX
Fresnillo PLC
LSE:FRES
73.7
67%
1.1
MX
I
Industrias Penoles SAB de CV
BMV:PE&OLES
9.2
102%
0.1
CY
T
Tharisa PLC
JSE:THA
Not Available
7%
N/A
GG
G
Gemfields Group Ltd
JSE:GML
Not Available
40%
N/A

See Also

Summary
SIL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SIL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SIL stock valuation using valuation multiples.
Wall Street Estimates
SIL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SIL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 216,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.