Silver Crown Royalties portfolio (Elk Gold, PGDM, BAC, Igor 4, Scotia, Madre Sierra, SOMA) Project Economics: $230M NPV, 25% IRR
Silver Crown Royalties Inc.'s Silver Crown Royalties portfolio (Elk Gold, PGDM, BAC, Igor 4, Scotia, Madre Sierra, SOMA) in Western Hemisphere (Canada, Brazil, Peru, Ecuador, Colombia) has an economic study outlining an after-tax NPV of $230M and an after-tax IRR of 25%.
Silver Crown Royalties Inc.'s Silver Crown Royalties portfolio (Elk Gold, PGDM, BAC, Igor 4, Scotia, Madre Sierra, SOMA) has reported economic study results for the silver project in Western Hemisphere (Canada, Brazil, Peru, Ecuador, Colombia). The study headlines an after-tax net present value of $230M. It reflects Silver Crown Royalties Inc.'s (SCRI.V) latest disclosed economics for the asset.
Economics. The after-tax NPV is $230M. After-tax IRR is 25%. Economics are based on Silver US$49.10/oz.
Resources and ownership. Royalties and streams: Silver royalties/streams: Elk 90% Ag; PGDM 90% Ag; BAC 90% Ag; Igor 4 15% Ag; Scotia 90% Ag; Madre Sierra 3% NSR; SOMA 90% Ag.
These figures are extracted from Silver Crown Royalties Inc.'s technical disclosures and reflect the most recent disclosure on file. Compare this project against other developers and producers in our project economics database, and always verify the numbers against the original technical report before making any investment decision.
Our Analysis
- IRR after-tax
- 25%
higher than 22% of 27 projects we track
- NPV after-tax
- $230M
higher than 24% of 34 projects we track
- Study price assumption
- Silver US$49.10/oz
- Spot silver today
- $51.80/oz
Within our silver coverage, this asset sits in the bottom quartile on returns: its 25% after-tax IRR ranks higher than only 22% of the 27 silver projects we track, and its $230M after-tax NPV beats just 24% of the 34 on that measure. For an investor, that rank means the project is a modest contributor by sector standards, not a standout. Neither metric is an outlier in either direction, so the case rests on reliability of execution rather than on exceptional economics.
Read against the financing hurdle, the picture improves. Developers typically need about 15% after-tax IRR to attract project finance, and 25% clears that with room to absorb cost or grade slippage. That matters more than the peer rank for a company with a diversified portfolio of 10 projects we track, because it does not need this single asset to carry its balance sheet. The stage helps too: this is a producing operation, so the numbers rest on operating history rather than on scoping-level assumptions, which deserves more confidence than a PEA would. The jurisdiction is a Western Hemisphere spread (Canada, Brazil, Peru, Ecuador, Colombia). That mix spans mining-friendly and higher-risk regimes, so the headline return should be read as a blended figure, with the weaker jurisdictions carrying fiscal, permitting and community risk that a single IRR can hide.
On price, the study uses US$49.10/oz silver against a live spot of $51.80/oz. The study sits below the market, so there is modest upside if spot holds, and the returns are not leaning on an optimistic deck. That cushion is thin, though, and silver is volatile enough to erase it quickly.
The question that decides whether this works is where the asset sits within that jurisdictional spread. If it operates in the more stable Canadian end, a bottom-quartile return is a perfectly serviceable, low-drama cash generator. If it sits in the higher-risk end, the same 25% offers too little premium for the risk, and the peer rank becomes a real mark against it.
Our take, benchmarked against the project economics in the Mining Stocks database. Figures are estimates drawn from company technical reports — not investment advice; always verify against the source filing.
Get the next one first
Every mining project we track, with its study figures and sources, kept up to date. Sign up and download the data right away.
By signing up, you agree to receive marketing emails from Mining Stocks and to our data license. You can unsubscribe at any time. Privacy policy