Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
MAG Silver Corp
www: www.magsilver.com     email: info@magsilver.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:MAG USD
TSE:MAG CAD

Description

MAG Silver Corp are a silver focused junior near-term producer with exploration properties in Mexico. They have approximately 135Moz. of silver in the reserves and resources category of which 55Moz. are in the measured and indicated category. They have a market capitalisation of ~$964.46M which is a rise of roughly 3% over the last twelve months. As of 06/30/2017 they have no debt and ~$126.62M cash. They have 81M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $933.75M $964.46M 05/08/2017 $30.71M
Total Assets: $177.24M $176.74M 06/30/2017 $-0.50M
Total Liabilities: $1.32M $0.47M 06/30/2017 $-0.85M
Current Assets: $139.87M $127.28M 06/30/2017 $-12.59M
Current Liabilities: $0.73M $0.47M 06/30/2017 $-0.26M
Total Debt: $0.00M $0.00M 06/30/2017 $0.00M
Cash: $139.06M $126.62M 06/30/2017 $-12.44M
Enterprise Value: $794.69M $837.84M 07/20/1996 $43.15M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/08/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/08/2017 0.00%
Misc 05/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 81,000,000 80,770,000 06/30/2017 -230,000
Shares (FD): 83,000,000 83,000,000 05/08/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2017 05/08/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/08/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/08/2017 0
Initial CapEx (Outstanding): $132.00M
14.14% of Mkt.Cap
$132.00M
13.69% of Mkt.Cap
05/08/2017 $0.00M
Funding Option: n/a n/a 05/08/2017 n/a
Documentation: none PEA 05/08/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 05/08/2017 0.00M
Measured & Indicated: n/a n/a 05/08/2017 0.00M
Inferred: n/a n/a 05/08/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/08/2017 0.00M
Measured & Indicated: n/a n/a 05/08/2017 0.00M
Inferred: n/a n/a 05/08/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/08/2017 $0.00
Extra Operating Cost: n/a n/a 05/08/2017 $0.00
Average Grade: n/a n/a 05/08/2017 n/a
Recovery Rate: n/a n/a 05/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/08/2017 0.00M
Annual Production: n/a n/a 05/08/2017 n/a
Cash Cost: n/a n/a 05/08/2017 n/a
Extra Operating Cost: n/a n/a 05/08/2017 n/a
SILVER 05/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 05/08/2017 0.00M
Measured & Indicated: 55.00M 55.00M 05/08/2017 0.00M
Inferred: 80.00M 80.00M 05/08/2017 0.00M
Reserves & Resources: 135.00M 135.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/08/2017 0.00M
Measured & Indicated: 41.80M 41.80M 05/08/2017 0.00M
Inferred: 38.00M 38.00M 05/08/2017 0.00M
Reserves & Resources: 79.80M 79.80M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/08/2017 $0.00
Extra Operating Cost: n/a n/a 05/08/2017 $0.00
Average Grade: 300.00 g/t 300.00 g/t 05/08/2017 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 05/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 05/08/2017 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 05/08/2017 0oz.
Cash Cost: $2 $2 05/08/2017 $0
Extra Operating Cost: $7 $7 05/08/2017 $0

Property

Last Analysis Data  (05/08/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Chihuahua, Mexico Batopilas 100% n/a n/a
Exploration Chihuahua, Mexico Cinco de Mayo 100% n/a n/a
Exploration Chihuahua, Mexico Guigui 100% n/a n/a
Exploration Fresnillo, Mexico Juanicipio 44% n/a show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exploration Durango, Mexico La Esperanza 0% n/a n/a
Exploration Guanajuato, Mexico La Lorena 100% n/a n/a
Exploration Zacatecas, Mexico Lagartos 100% n/a n/a
Exploration Chihuahua, Mexico Mojina 0% n/a n/a
Exploration Zacatecas, Mexico Nuevo Mundo 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Chihuahua, Mexico Batopilas 100% n/a n/a
Exploration Chihuahua, Mexico Cinco de Mayo 100% n/a n/a
Exploration Chihuahua, Mexico Guigui 100% n/a n/a
Exploration Fresnillo, Mexico Juanicipio 44% n/a show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exploration Durango, Mexico La Esperanza 0% n/a n/a
Exploration Guanajuato, Mexico La Lorena 100% n/a n/a
Exploration Zacatecas, Mexico Lagartos 100% n/a n/a
Exploration Chihuahua, Mexico Mojina 0% n/a n/a
Exploration Zacatecas, Mexico Nuevo Mundo 100% n/a n/a

Profitability (by resource)

Proven &
Probable
05/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
05/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.04M
Total (Silver Eq. Oz.): 55.00M 55.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.03M
Silver Eq. Oz.: 41.80M 41.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $210.96M $223.25M n/a $12.29M
Total Maximum Profit: $210.96M $223.25M n/a $12.29M
Max Profit / Current MCap: 0.226 0.231 n/a 0.006
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.54 $2.69 n/a $0.15
Total Max Profit Per Share: $2.54 $2.69 n/a $0.15
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,689.65 $1,835.59 n/a $145.94
FD Mkt. Cap / Silver Eq.: $22.34 $23.07 n/a $0.73
FD Mkt. Cap / Per Metal
as % Spot Price:
137.81% 138.74% n/a 0.94%

Reserves &
Resources
05/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.09M
Total (Silver Eq. Oz.): 135.00M 135.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.05M
Silver Eq. Oz.: 79.80M 79.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $402.75M $426.21M n/a $23.46M
Total Maximum Profit: $402.75M $426.21M n/a $23.46M
Max Profit / Current MCap: 0.431 0.442 n/a 0.011
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.85 $5.14 n/a $0.28
Total Max Profit Per Share: $4.85 $5.14 n/a $0.28
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $885.06 $961.50 n/a $76.44
FD Mkt. Cap / Silver Eq.: $11.70 $12.09 n/a $0.38
FD Mkt. Cap / Per Metal
as % Spot Price:
72.18% 72.68% n/a 0.49%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.