Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 250koz. 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 500Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$4949.14M which is a rise of roughly 201% over the last eight months. As of 11/13/2025 they have ~$250M debt and ~$341M 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 $4,949.14M 09/27/2025
MCap (OS): $1,611.76M $4,858.16M 09/27/2025
Total Assets: $576.46M $800.00M 04/18/2025
Total Liabilities: $360.29M $500.00M 04/18/2025
Current Assets: $39.63M $350.00M 11/13/2025
Current Liabilities: $14.41M $20.00M 04/18/2025
Total Debt: $249.32M $250.00M 11/13/2025
Cash: $39.63M $341.00M 11/13/2025
Debt (Net): $209.69M $-91.00M
Enterprise Value: $1,851.82M $4,858.14M 12/13/2123
Cash Flow: $255.46M $471.69M never
Cash Flow Multiple: 6.43 10.49 never
Net Debt to
Cash Flow Ratio:		 0.82 n/a 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% 12/08/2025
Dividend (Annual): n/a n/a 12/08/2025
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) 
250,000		 11/13/2025
Production (Silver Eq Oz.): (guess) 
20,481,994		 (guess) 
17,405,961		 11/13/2025
Development Phase: none Producer (Single Mine) 12/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Developer: Near-term Producer
 25
Producer: Quality
 12/08/2025
Cash Flow Multiple: 8 12 12/08/2025

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) 
250,000oz.		 11/13/2025
Cash Cost: $1,400 $1,650 12/07/2025
Extra Operating Cost: $650 $750 12/07/2025
Total: $2,050 $2,400 12/07/2025
Margin (Free Cash Flow): $1,277 (38%) $1,887 (44%)
MCap / Production (AuEq): $8,210.65 $19,796.55
EV / Production (AuEq): $9,259.09 $19,432.55
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% 12/08/2025
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 $1,750 12/07/2025
Extra Operating Cost: $650 $750 12/07/2025
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 300.00M 12/08/2025
Measured & Indicated: 600.00M 500.00M 12/08/2025
Inferred: 100.00M 200.00M 12/08/2025
Reserves & Resources: 700.00M 700.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a 255.00M 12/08/2025
Measured & Indicated: 360.00M 391.00M 12/08/2025
Inferred: 37.50M 85.00M 12/08/2025
Reserves & Resources: 397.50M 476.00M 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 $20.00 04/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $80.17 $284.34
EV / Production (AgEq): $90.41 $279.11
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)  85.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: 600.00M 500.00M 12/08/2025
Annual Production: 33,000,000oz. 15,000,000oz. 12/08/2025
Cash Cost: $13.00 $8.00 12/08/2025
Extra Operating Cost: $13.00 $12.00 12/08/2025

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% 34.80% n/a
Percentage Silver: n/a 65.20% n/a
Total (Gold Eq. Oz.): 2.30M 6.61M n/a
Total (Silver Eq. Oz.): n/a 460.13M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.96M 5.62M n/a
Silver Eq. Oz.: n/a 391.11M n/a
Maximum Profit (Gold): $2,497.12M $3,688.58M n/a
Maximum Profit (Silver): n/a $10,600.35M n/a
Total Maximum Profit: $2,497.12M $14,288.93M n/a
Max Profit / Current MCap: 1.521 2.887 n/a
Max Profit Per Share (Gold): $3.08 $4.52 n/a
Max Profit Per Share (Silver): n/a $12.99 n/a
Total Max Profit Per Share: $3.08 $17.51 n/a
Total Free Profit Per Share: $0.27 $9.16 n/a
FD MCap / Gold Eq.: $839.96 $881.02 n/a
FD MCap / Silver Eq.: $8.20 $12.65 n/a
FD MCap / Per Metal
as % Spot Price:		 25.24% 20.55% n/a
EV / Gold Eq.: $947.22 $864.82 n/a
EV / Silver Eq.: $9.25 $12.42 n/a
EV / Per Metal
as % Spot Price:		 28.47% 20.17% n/a
Measured &
Indicated		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 40.57% 35.77% n/a
Percentage Silver: 59.43% 64.23% n/a
Total (Gold Eq. Oz.): 9.86M 11.18M n/a
Total (Silver Eq. Oz.): 1,009.64M 778.50M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.63M 8.73M n/a
Silver Eq. Oz.: 678.60M 607.60M n/a
Maximum Profit (Gold): $3,973.68M $5,869.65M n/a
Maximum Profit (Silver): $2,336.40M $16,253.87M n/a
Total Maximum Profit: $6,310.08M $22,123.52M n/a
Max Profit / Current MCap: 3.843 4.470 n/a
Max Profit Per Share (Gold): $4.90 $7.19 n/a
Max Profit Per Share (Silver): $2.88 $19.92 n/a
Total Max Profit Per Share: $7.78 $27.11 n/a
Total Free Profit Per Share: $4.97 $18.76 n/a
FD MCap / Gold Eq.: $247.82 $567.11 n/a
FD MCap / Silver Eq.: $2.42 $8.15 n/a
FD MCap / Per Metal
as % Spot Price:		 7.45% 13.23% n/a
EV / Gold Eq.: $279.47 $556.69 n/a
EV / Silver Eq.: $2.73 $8.00 n/a
EV / Per Metal
as % Spot Price:		 8.40% 12.99% n/a

Reserves &
Resources		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 70.07% 61.41% n/a
Percentage Silver: 29.93% 38.59% n/a
Total (Gold Eq. Oz.): 22.84M 26.05M n/a
Total (Silver Eq. Oz.): 2,338.56M 1,813.98M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.09M 15.05M n/a
Silver Eq. Oz.: 1,238.39M 1,047.68M n/a
Maximum Profit (Gold): $10,487.91M $15,492.02M n/a
Maximum Profit (Silver): $2,579.78M $19,787.32M n/a
Total Maximum Profit: $13,067.69M $35,279.34M n/a
Max Profit / Current MCap: 7.958 7.128 n/a
Max Profit Per Share (Gold): $12.93 $18.99 n/a
Max Profit Per Share (Silver): $3.18 $24.25 n/a
Total Max Profit Per Share: $16.11 $43.23 n/a
Total Free Profit Per Share: $13.30 $34.88 n/a
FD MCap / Gold Eq.: $135.80 $328.90 n/a
FD MCap / Silver Eq.: $1.33 $4.72 n/a
FD MCap / Per Metal
as % Spot Price:		 4.08% 7.67% n/a
EV / Gold Eq.: $153.14 $322.85 n/a
EV / Silver Eq.: $1.50 $4.64 n/a
EV / Per Metal
as % Spot Price:		 4.60% 7.53% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults