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

Category: Junior: Late Stage Developer
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, late stage development company 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 ~$630.96M which is a fall of roughly 36% over the last five months. As of 06/16/2018 they have no debt and ~$135M cash. They have 85M 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 06/16/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $990.00M $630.96M 06/16/2018 $-359.04M
Total Assets: $220.00M $220.00M 06/16/2018 $0.00M
Total Liabilities: $1.00M $1.00M 06/16/2018 $0.00M
Current Assets: $135.00M $135.00M 06/16/2018 $0.00M
Current Liabilities: $1.00M $1.00M 06/16/2018 $0.00M
Total Debt: $0.00M $0.00M 06/16/2018 $0.00M
Cash: $135.00M $135.00M 06/16/2018 $0.00M
Enterprise Value: $855.00M $495.96M 09/19/1985 $-359.04M
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: 06/16/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/16/2018 0.00%
Misc 06/16/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 85,000,000 85,000,000 06/16/2018 0
Shares (FD): 88,000,000 88,000,000 06/16/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 06/01/2020 06/16/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/16/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/16/2018 0
Initial CapEx (Outstanding): $132.00M
13.33% of Mkt.Cap
$132.00M
20.92% of Mkt.Cap
06/16/2018 $0.00M
Funding Option: n/a n/a 06/16/2018 n/a
Documentation: none PEA 06/16/2018 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 06/16/2018
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 06/16/2018 0.00M
Measured & Indicated: n/a n/a 06/16/2018 0.00M
Inferred: n/a n/a 06/16/2018 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 06/16/2018 0.00M
Measured & Indicated: n/a n/a 06/16/2018 0.00M
Inferred: n/a n/a 06/16/2018 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 06/16/2018 $0.00
Extra Operating Cost: n/a n/a 06/16/2018 $0.00
Average Grade: n/a n/a 06/16/2018 n/a
Recovery Rate: n/a n/a 06/16/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/16/2018 0.00M
Annual Production: n/a n/a 06/16/2018 n/a
Cash Cost: n/a n/a 06/16/2018 n/a
Extra Operating Cost: n/a n/a 06/16/2018 n/a
SILVER 06/16/2018
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 06/16/2018 0.00M
Measured & Indicated: 55.00M 55.00M 06/16/2018 0.00M
Inferred: 80.00M 80.00M 06/16/2018 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 06/16/2018 0.00M
Measured & Indicated: 41.80M 41.80M 06/16/2018 0.00M
Inferred: 38.00M 38.00M 06/16/2018 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 06/16/2018 $0.00
Extra Operating Cost: n/a n/a 06/16/2018 $0.00
Average Grade: 300.00 g/t 300.00 g/t 06/16/2018 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 06/16/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 06/16/2018 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 06/16/2018 0oz.
Cash Cost: $5 $5 06/16/2018 $0
Extra Operating Cost: $7 $7 06/16/2018 $0

Property

Last Analysis Data  (06/16/2018)
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
06/16/2018
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
06/16/2018
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 -0.07M
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 -0.05M
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): $265.68M $132.84M n/a $-132.84M
Total Maximum Profit: $265.68M $132.84M n/a $-132.84M
Max Profit / Current MCap: 0.268 0.211 n/a -0.058
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.02 $1.51 n/a $-1.51
Total Max Profit Per Share: $3.02 $1.51 n/a $-1.51
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,831.30 $1,285.86 n/a $-545.45
FD Mkt. Cap / Silver Eq.: $23.68 $15.09 n/a $-8.59
FD Mkt. Cap / Per Metal
as % Spot Price:
143.19% 105.78% n/a -37.41%

Reserves &
Resources
06/16/2018
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 -0.16M
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 -0.10M
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): $507.21M $253.60M n/a $-253.60M
Total Maximum Profit: $507.21M $253.60M n/a $-253.60M
Max Profit / Current MCap: 0.512 0.402 n/a -0.110
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $5.76 $2.88 n/a $-2.88
Total Max Profit Per Share: $5.76 $2.88 n/a $-2.88
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $959.25 $673.54 n/a $-285.71
FD Mkt. Cap / Silver Eq.: $12.41 $7.91 n/a $-4.50
FD Mkt. Cap / Per Metal
as % Spot Price:
75.01% 55.41% n/a -19.60%

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.