SVROF (Silver Predator) Intrinsic Value: Projected FCF: $0.03 (As of Aug. 12, 2026) — 99% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

What is Silver Predator Intrinsic Value: Projected FCF?

Silver Predator SVROF +23.24% Intrinsic Value: Projected FCF is $0.03 as of Aug. 12, 2026, which is 99% below its 10-year median of 2.48. The stock has 1 warning sign investors should review. Among 638 Metals & Mining companies, Silver Predator ranks worse than 53.29% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-12), Silver Predator's Intrinsic Value: Projected FCF is $0.03. The stock price of Silver Predator is $0.08247. Therefore, Silver Predator's Price-to-Intrinsic-Value-Projected-FCF of today is 2.8.

The historical rank and industry rank for Silver Predator's Intrinsic Value: Projected FCF or its related term are showing as below:

SVROF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.1   Med: 2.48   Max: 6
Current: 2.75

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Silver Predator was 6.00. The lowest was 1.10. And the median was 2.48.

SVROF's Price-to-Projected-FCF is ranked worse than
53.29% of 638 companies
in the Metals & Mining industry
Industry Median: 2.255 vs SVROF: 2.75

Silver Predator  (OTCPK:SVROF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Silver Predator's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.08247/0.02520360809012
=3.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Silver Predator Intrinsic Value: Projected FCF Related Terms


Silver Predator Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Silver Predator's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Silver Predator Intrinsic Value: Projected FCF Chart

Silver Predator Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.06 0.01 0.02 0.03 0.03

Silver Predator Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.04 0.02 0.03 0.03 0.03

SVROF vs EXK: Intrinsic Value: Projected FCF Comparison

For the Silver subindustry, Silver Predator's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Silver Predator Price-to-Projected-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Silver Predator's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Silver Predator's Price-to-Projected-FCF falls into.



Silver Predator Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Silver Predator's Free Cash Flow(6 year avg) = $-0.18.

Silver Predator's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.18176+3.278*0.8)/35.391
=0.03

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $0.03 mean?
Silver Predator (SVROF) has a Intrinsic Value: Projected FCF of $0.03 as of Aug. 12, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Silver Predator and its competitors. This is 99% below median its historical median of 2.48. Over the past decade, Silver Predator's Intrinsic Value: Projected FCF has ranged from 1.10 to 6.00. According to the industry distribution chart, Silver Predator ranks #340 out of 638 companies in the Metals & Mining industry, placing it in the top 53.3%.
Is Silver Predator's Intrinsic Value: Projected FCF too high?
Silver Predator's current Intrinsic Value: Projected FCF of $0.03 is 99% below median its 10-year median of 2.48. Over the past 10 years, this metric has ranged from a low of 1.10 to a high of 6.00. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.26. Silver Predator's value of $0.03 is 98.7% below this industry median. Based on the distribution chart, Silver Predator ranks #340 out of 638 companies in the Metals & Mining industry, which is below the industry midpoint.
How does Silver Predator's Intrinsic Value: Projected FCF compare to EXK?
According to the Metals & Mining industry distribution chart, Silver Predator ranks #340 out of 638 companies for Intrinsic Value: Projected FCF. This places Silver Predator in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.26. Silver Predator's value of $0.03 is 98.7% below this benchmark. Historically, Silver Predator's own Intrinsic Value: Projected FCF has ranged from 1.10 to 6.00 over the past decade. While the company's 10-year median is 2.48 vs. the industry median of 2.26, Silver Predator has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.26, based on 638 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Silver Predator's current Intrinsic Value: Projected FCF of $0.03 is 98.7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Silver Predator and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.26 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Silver Predator's current Intrinsic Value: Projected FCF is $0.03, which is 99% below median its own 10-year median of 2.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Silver Predator stock overvalued right now?
Silver Predator (SVROF) has a current Intrinsic Value: Projected FCF of $0.03. The current Intrinsic Value: Projected FCF is $0.03, which is 99% below median its 10-year median of 2.48 and 98.7% below the Metals & Mining industry median of 2.26. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Silver Predator (SVROF), the current Intrinsic Value: Projected FCF is $0.03 as of Aug. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Silver Predator Business Description

Other Exchanges SPD:Canada
Address 666 Burrard Street, Suite 1700, Vancouver, BC, CAN, V6C 2X8
Silver Predator Corp is a Canadian-based junior mineral exploration company with a portfolio of precious metal exploration projects located in various mineral trends in Nevada and a copper-silver exploration project in the Silver Valley District of Northern Idaho. It owns the Copper King copper-silver project in the Coeur d'Alene Silver District of northern Idaho, United States, and other early-stage exploration properties such as the Cornucopia and the Cordero in Nevada, United States.