Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Discovery Silver Corp

www: discoverysilver.com   email: info@discoverysilver.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:DSV CAD
OTCMKTS:DSVSF USD

Description

Discovery Silver Corp are a gold and silver focused mid-tier producer with one producing mine in Canada and one exploration property. Currently they produce roughly 200koz. of gold per year. They have approximately 16Moz. of gold and 700Moz. of silver in the reserves and resources category of which 4Moz. of gold and 600Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$3405.46M which is a rise of roughly 107% over the last six months. As of 04/18/2025 they have ~C$246M debt and ~C$39.17M cash. They have 801M 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 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,642.13M $3,405.46M 09/27/2025
MCap (OS): $1,611.76M $3,342.86M 09/27/2025
Total Assets: $576.46M $569.74M 04/18/2025
Total Liabilities: $360.29M $356.09M 04/18/2025
Current Assets: $39.63M $39.17M 04/18/2025
Current Liabilities: $14.41M $14.24M 04/18/2025
Total Debt: $249.32M $246.41M 04/18/2025
Cash: $39.63M $39.17M 04/18/2025
Debt (Net): $209.69M $207.24M
Enterprise Value: $1,851.82M $3,612.71M 06/24/2084
Cash Flow: $255.46M $427.94M never
Cash Flow Multiple: 6.43 7.96 never
Net Debt to
Cash Flow Ratio:		 0.82 0.48 never
Finance within 1 year: 04/18/2025
Misc 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 796,000,000 801,000,000 09/27/2025
Shares (FD): 811,000,000 816,000,000 09/27/2025
Insider Ownership: n/a 20% 09/27/2025
Dividend (Annual): n/a n/a 09/27/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a 06/01/2025 04/18/2025
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
200,000		 04/18/2025
Production (Silver Eq Oz.): (guess) 
20,481,994		 (guess) 
15,969,888		 04/18/2025
Development Phase: none Producer (Single Mine) 04/18/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Developer: Near-term Producer
 20
Developer: Near-term Producer
 01/27/2025
Cash Flow Multiple: 8 9 09/27/2025

Resource Data

GOLD 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.30M 2.30M 04/18/2025
Measured & Indicated: 4.00M 4.00M 04/18/2025
Inferred: 12.00M 12.00M 04/18/2025
Reserves & Resources: 16.00M 16.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.96M 1.96M 04/18/2025
Measured & Indicated: 3.11M 3.11M 04/18/2025
Inferred: 5.10M 5.10M 04/18/2025
Reserves & Resources: 8.21M 8.21M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
200,000oz.		 04/18/2025
Cash Cost: $1,400 $1,400 04/18/2025
Extra Operating Cost: $650 $650 04/18/2025
Total: $2,050 $2,050 04/18/2025
Margin (Free Cash Flow): $1,277 (38%) $2,140 (51%)
MCap / Production (AuEq): $8,210.65 $17,027.32
EV / Production (AuEq): $9,259.09 $18,063.54
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 04/18/2025
Open Pit (Avg): n/a 1.00 g/t 01/27/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/27/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 04/18/2025
Annual Production: 300,000oz. 350,000oz. 09/27/2025
Cash Cost: $1,500 $1,500 04/18/2025
Extra Operating Cost: $650 $700 09/27/2025
SILVER 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/18/2025
Measured & Indicated: 600.00M 600.00M 04/18/2025
Inferred: 100.00M 100.00M 04/18/2025
Reserves & Resources: 700.00M 700.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/18/2025
Measured & Indicated: 360.00M 360.00M 04/18/2025
Inferred: 37.50M 37.50M 04/18/2025
Reserves & Resources: 397.50M 397.50M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/18/2025
Extra Operating Cost: n/a n/a 04/18/2025
Total: $26.00 $26.00 04/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $80.17 $213.24
EV / Production (AgEq): $90.41 $226.22
G
R
A
D
E		 Underground (Avg): n/a n/a 04/18/2025
Open Pit (Avg): n/a 80.00 g/t 05/13/2023
Recovery Rate: (CG)  75.00% (CG)  75.00% 09/27/2025
F
U
T
U
R
E		 Proven & Probable: 600.00M 600.00M 04/18/2025
Annual Production: 33,000,000oz. 33,000,000oz. 04/18/2025
Cash Cost: $13.00 $13.00 04/18/2025
Extra Operating Cost: $13.00 $13.00 04/18/2025

Property

Last Analysis Data  (04/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Porcupine
100 show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025

Size: 140,000 ha
Exp Cordero
100 show
Huge project they are trying to sell or option.

500 million oz of silver at 90 gpt (80 to 85% recovery)

Large offsets in zinc and lead.

Economic at $22 silver.

25% IRR at $22 silver.

Size: 35,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Porcupine
100 show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025

Size: 140,000 ha
Exp Cordero
100 650.00 show
Huge project they are trying to sell or option.

500 million oz of silver at 90 gpt (80 to 85% recovery)

Large offsets in zinc and lead.

Economic at $22 silver.

25% IRR at $22 silver.

Size: 35,000 ha

Profitability (by resource)

Proven &
Probable		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.30M 2.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.96M 1.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,497.12M $4,183.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,497.12M $4,183.11M n/a
Max Profit / Current MCap: 1.521 1.228 n/a
Max Profit Per Share (Gold): $3.08 $5.13 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.08 $5.13 n/a
Total Free Profit Per Share: $0.27 $0.00 n/a
FD MCap / Gold Eq.: $839.96 $1,741.93 n/a
FD MCap / Silver Eq.: $8.20 $21.82 n/a
FD MCap / Per Metal
as % Spot Price:		 25.24% 41.58% n/a
EV / Gold Eq.: $947.22 $1,847.93 n/a
EV / Silver Eq.: $9.25 $23.14 n/a
EV / Per Metal
as % Spot Price:		 28.47% 44.11% n/a
Measured &
Indicated		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 40.57% 34.74% n/a
Percentage Silver: 59.43% 65.26% n/a
Total (Gold Eq. Oz.): 9.86M 11.51M n/a
Total (Silver Eq. Oz.): 1,009.64M 919.40M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.63M 7.62M n/a
Silver Eq. Oz.: 678.60M 608.41M n/a
Maximum Profit (Gold): $3,973.68M $6,656.61M n/a
Maximum Profit (Silver): $2,336.40M $9,529.20M n/a
Total Maximum Profit: $6,310.08M $16,185.81M n/a
Max Profit / Current MCap: 3.843 4.753 n/a
Max Profit Per Share (Gold): $4.90 $8.16 n/a
Max Profit Per Share (Silver): $2.88 $11.68 n/a
Total Max Profit Per Share: $7.78 $19.84 n/a
Total Free Profit Per Share: $4.97 $13.98 n/a
FD MCap / Gold Eq.: $247.82 $446.94 n/a
FD MCap / Silver Eq.: $2.42 $5.60 n/a
FD MCap / Per Metal
as % Spot Price:		 7.45% 10.67% n/a
EV / Gold Eq.: $279.47 $474.14 n/a
EV / Silver Eq.: $2.73 $5.94 n/a
EV / Per Metal
as % Spot Price:		 8.40% 11.32% n/a

Reserves &
Resources		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 70.07% 64.60% n/a
Percentage Silver: 29.93% 35.40% n/a
Total (Gold Eq. Oz.): 22.84M 24.77M n/a
Total (Silver Eq. Oz.): 2,338.56M 1,977.59M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.09M 13.19M n/a
Silver Eq. Oz.: 1,238.39M 1,053.14M n/a
Maximum Profit (Gold): $10,487.91M $17,569.08M n/a
Maximum Profit (Silver): $2,579.78M $10,521.83M n/a
Total Maximum Profit: $13,067.69M $28,090.90M n/a
Max Profit / Current MCap: 7.958 8.249 n/a
Max Profit Per Share (Gold): $12.93 $21.53 n/a
Max Profit Per Share (Silver): $3.18 $12.89 n/a
Total Max Profit Per Share: $16.11 $34.43 n/a
Total Free Profit Per Share: $13.30 $28.57 n/a
FD MCap / Gold Eq.: $135.80 $258.20 n/a
FD MCap / Silver Eq.: $1.33 $3.23 n/a
FD MCap / Per Metal
as % Spot Price:		 4.08% 6.16% n/a
EV / Gold Eq.: $153.14 $273.92 n/a
EV / Silver Eq.: $1.50 $3.43 n/a
EV / Per Metal
as % Spot Price:		 4.60% 6.54% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults