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$2907.05M which is a rise of roughly 77% over the last five months. As of 04/18/2025 they have ~C$250M debt and ~C$39.75M cash. They have 796M 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 $2,907.05M 04/18/2025
MCap (OS): $1,611.76M $2,853.28M 04/18/2025
Total Assets: $576.46M $578.15M 04/18/2025
Total Liabilities: $360.29M $361.34M 04/18/2025
Current Assets: $39.63M $39.75M 04/18/2025
Current Liabilities: $14.41M $14.45M 04/18/2025
Total Debt: $249.32M $250.05M 04/18/2025
Cash: $39.63M $39.75M 04/18/2025
Debt (Net): $209.69M $210.30M
Enterprise Value: $1,851.82M $3,117.35M 10/13/2068
Cash Flow: $255.46M $317.58M never
Cash Flow Multiple: 6.43 9.15 never
Net Debt to
Cash Flow Ratio:		 0.82 0.66 never
Finance within 1 year: 04/18/2025
Misc 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 796,000,000 796,000,000 04/18/2025
Shares (FD): 811,000,000 811,000,000 04/18/2025
Insider Ownership: n/a 20% 09/09/2025
Dividend (Annual): n/a n/a 09/09/2025
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) 
17,286,386		 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 8 04/18/2025

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%) $1,588 (44%)
MCap / Production (AuEq): $8,210.65 $14,535.25
EV / Production (AuEq): $9,259.09 $15,586.75
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% 09/09/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 04/18/2025
Annual Production: 300,000oz. 300,000oz. 04/18/2025
Cash Cost: $1,500 $1,500 04/18/2025
Extra Operating Cost: $650 $650 04/18/2025
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 $168.17
EV / Production (AgEq): $90.41 $180.34
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% 09/09/2025
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 $3,104.38M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,497.12M $3,104.38M n/a
Max Profit / Current MCap: 1.521 1.068 n/a
Max Profit Per Share (Gold): $3.08 $3.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.08 $3.83 n/a
Total Free Profit Per Share: $0.27 $0.00 n/a
FD MCap / Gold Eq.: $839.96 $1,486.98 n/a
FD MCap / Silver Eq.: $8.20 $17.20 n/a
FD MCap / Per Metal
as % Spot Price:		 25.24% 40.87% n/a
EV / Gold Eq.: $947.22 $1,594.55 n/a
EV / Silver Eq.: $9.25 $18.45 n/a
EV / Per Metal
as % Spot Price:		 28.47% 43.83% n/a
Measured &
Indicated		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 40.57% 36.56% n/a
Percentage Silver: 59.43% 63.44% n/a
Total (Gold Eq. Oz.): 9.86M 10.94M n/a
Total (Silver Eq. Oz.): 1,009.64M 945.73M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.63M 7.28M n/a
Silver Eq. Oz.: 678.60M 628.89M n/a
Maximum Profit (Gold): $3,973.68M $4,940.02M n/a
Maximum Profit (Silver): $2,336.40M $5,792.40M n/a
Total Maximum Profit: $6,310.08M $10,732.42M n/a
Max Profit / Current MCap: 3.843 3.692 n/a
Max Profit Per Share (Gold): $4.90 $6.09 n/a
Max Profit Per Share (Silver): $2.88 $7.14 n/a
Total Max Profit Per Share: $7.78 $13.23 n/a
Total Free Profit Per Share: $4.97 $8.27 n/a
FD MCap / Gold Eq.: $247.82 $399.53 n/a
FD MCap / Silver Eq.: $2.42 $4.62 n/a
FD MCap / Per Metal
as % Spot Price:		 7.45% 10.98% n/a
EV / Gold Eq.: $279.47 $428.44 n/a
EV / Silver Eq.: $2.73 $4.96 n/a
EV / Per Metal
as % Spot Price:		 8.40% 11.78% n/a

Reserves &
Resources		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 70.07% 66.39% n/a
Percentage Silver: 29.93% 33.61% n/a
Total (Gold Eq. Oz.): 22.84M 24.10M n/a
Total (Silver Eq. Oz.): 2,338.56M 2,082.91M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.09M 12.81M n/a
Silver Eq. Oz.: 1,238.39M 1,107.19M n/a
Maximum Profit (Gold): $10,487.91M $13,038.41M n/a
Maximum Profit (Silver): $2,579.78M $6,395.78M n/a
Total Maximum Profit: $13,067.69M $19,434.19M n/a
Max Profit / Current MCap: 7.958 6.685 n/a
Max Profit Per Share (Gold): $12.93 $16.08 n/a
Max Profit Per Share (Silver): $3.18 $7.89 n/a
Total Max Profit Per Share: $16.11 $23.96 n/a
Total Free Profit Per Share: $13.30 $19.00 n/a
FD MCap / Gold Eq.: $135.80 $226.94 n/a
FD MCap / Silver Eq.: $1.33 $2.63 n/a
FD MCap / Per Metal
as % Spot Price:		 4.08% 6.24% n/a
EV / Gold Eq.: $153.14 $243.35 n/a
EV / Silver Eq.: $1.50 $2.82 n/a
EV / Per Metal
as % Spot Price:		 4.60% 6.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults