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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Minco Silver Corp.
www: www.mincosilver.ca     email: pr@mincosilver.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:MSV CAD
OTCMKTS:MISVF USD

Description

Minco Silver Corp. are a gold and silver focused junior, late stage development company with one mine in development in China (PR) and one exploration property. They have approximately 0.5Moz. of gold and 139Moz. of silver in the reserves and resources category of which 0.35Moz. of gold and 82Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$36.48M which is a fall of roughly 35% over the last nine months. As of 08/10/2017 they have no debt and ~C$39.3M cash. They have 61M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $56.15M $36.48M 08/10/2017 $-19.67M
Total Assets: $87.52M $86.86M 08/10/2017 $-0.66M
Total Liabilities: $9.27M $9.20M 08/10/2017 $-0.07M
Current Assets: $40.58M $40.27M 08/10/2017 $-0.31M
Current Liabilities: $0.42M $0.41M 08/10/2017 $0.00M
Total Debt: $0.00M $0.00M 08/10/2017 $0.00M
Cash: $39.60M $39.30M 08/10/2017 $-0.30M
Enterprise Value: $16.55M $-2.83M 11/29/1969 $-19.38M
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: 08/10/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/10/2017 0.00%
Misc 08/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 60,520,000 60,520,000 08/10/2017 0
Shares (FD): 65,000,000 65,000,000 08/10/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2021 08/10/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/10/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/10/2017 0
Initial CapEx (Outstanding): $73.00M
130.01% of Mkt.Cap
$73.00M
200.14% of Mkt.Cap
08/10/2017 $0.00M
Funding Option: n/a n/a 08/10/2017 n/a
Documentation: none FS 08/10/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/10/2017
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 08/10/2017 0.00M
Measured & Indicated: 0.35M 0.35M 08/10/2017 0.00M
Inferred: 0.15M 0.15M 08/10/2017 0.00M
Reserves & Resources: 0.50M 0.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/10/2017 0.00M
Measured & Indicated: 0.25M 0.25M 08/10/2017 0.00M
Inferred: 0.07M 0.07M 08/10/2017 0.00M
Reserves & Resources: 0.32M 0.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/10/2017 $0.00
Extra Operating Cost: n/a n/a 08/10/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 08/10/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 08/10/2017 0.00M
Annual Production: 35,000oz. 35,000oz. 08/10/2017 0oz.
Cash Cost: $700 $700 08/10/2017 $0
Extra Operating Cost: $400 $400 08/10/2017 $0
SILVER 08/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 50.00M 50.00M 08/10/2017 0.00M
Measured & Indicated: 82.00M 82.00M 08/10/2017 0.00M
Inferred: 57.00M 57.00M 08/10/2017 0.00M
Reserves & Resources: 139.00M 139.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 45.00M 45.00M 08/10/2017 0.00M
Measured & Indicated: 68.04M 68.04M 08/10/2017 0.00M
Inferred: 25.65M 25.65M 08/10/2017 0.00M
Reserves & Resources: 93.69M 93.69M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/10/2017 $0.00
Extra Operating Cost: n/a n/a 08/10/2017 $0.00
Average Grade: 180.00 g/t 180.00 g/t 08/10/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 08/10/2017 0.00M
Annual Production: 5,500,000oz. 5,500,000oz. 08/10/2017 0oz.
Cash Cost: $8 $8 08/10/2017 $0
Extra Operating Cost: $7 $7 08/10/2017 $0

Property

Last Analysis Data  (08/10/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Guangzhou, China (PR) Fuwan 90% 17,000 Open Pit show
150 million oz deposit (180 gpt).

Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz

Need permits (EIA and Mining), then financing.
Exploration China, China (PR) Changkeng 51% (guess) n/a n/a show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Guangzhou, China (PR) Fuwan 90% 17,000 Open Pit show
150 million oz deposit (180 gpt).

Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz

Need permits (EIA and Mining), then financing.
Exploration China, China (PR) Changkeng 51% (guess) n/a n/a show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  

Profitability (by resource)

Proven &
Probable
08/10/2017
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.): 50.00M 50.00M 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.: 45.00M 45.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $67.10M $51.35M n/a $-15.75M
Total Maximum Profit: $67.10M $51.35M n/a $-15.75M
Max Profit / Current MCap: 1.195 1.408 n/a 0.213
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.03 $0.79 n/a $-0.24
Total Max Profit Per Share: $1.03 $0.79 n/a $-0.24
Total Free Profit Per Share: $0.00 $0.07 n/a $0.07
FD Mkt. Cap / Gold Eq.: $93.75 $64.48 n/a $-29.26
FD Mkt. Cap / Silver Eq.: $1.25 $0.81 n/a $-0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
7.28% 4.87% n/a -2.41%
Measured &
Indicated
08/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 24.28% 25.35% n/a 1.07%
Percentage Silver: 75.72% 74.65% n/a -1.07%
Total (Gold Eq. Oz.): 1.44M 1.38M n/a -0.06M
Total (Silver Eq. Oz.): 108.30M 109.84M n/a 1.55M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.16M 1.11M n/a -0.05M
Silver Eq. Oz.: 86.97M 88.09M n/a 1.11M
Maximum Profit (Gold): $32.99M $39.34M n/a $6.35M
Maximum Profit (Silver): $101.45M $77.63M n/a $-23.81M
Total Maximum Profit: $134.43M $116.97M n/a $-17.46M
Max Profit / Current MCap: 2.394 3.207 n/a 0.813
Max Profit Per Share (Gold): $0.51 $0.61 n/a $0.10
Max Profit Per Share (Silver): $1.56 $1.19 n/a $-0.37
Total Max Profit Per Share: $2.07 $1.80 n/a $-0.27
Total Free Profit Per Share: $0.97 $1.08 n/a $0.11
FD Mkt. Cap / Gold Eq.: $48.50 $32.94 n/a $-15.56
FD Mkt. Cap / Silver Eq.: $0.65 $0.41 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
3.77% 2.49% n/a -1.28%

Reserves &
Resources
08/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 21.28% 22.25% n/a 0.97%
Percentage Silver: 78.72% 77.75% n/a -0.97%
Total (Gold Eq. Oz.): 2.35M 2.25M n/a -0.10M
Total (Silver Eq. Oz.): 176.57M 178.78M n/a 2.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.57M 1.50M n/a -0.07M
Silver Eq. Oz.: 117.69M 119.11M n/a 1.41M
Maximum Profit (Gold): $41.82M $49.87M n/a $8.05M
Maximum Profit (Silver): $139.69M $106.90M n/a $-32.79M
Total Maximum Profit: $181.51M $156.77M n/a $-24.74M
Max Profit / Current MCap: 3.233 4.298 n/a 1.065
Max Profit Per Share (Gold): $0.64 $0.77 n/a $0.12
Max Profit Per Share (Silver): $2.15 $1.64 n/a $-0.50
Total Max Profit Per Share: $2.79 $2.41 n/a $-0.38
Total Free Profit Per Share: $1.69 $1.69 n/a $0.00
FD Mkt. Cap / Gold Eq.: $35.84 $24.36 n/a $-11.48
FD Mkt. Cap / Silver Eq.: $0.48 $0.31 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
2.79% 1.84% n/a -0.94%

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.