Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$2584.08M which is a rise of roughly 57% over the last five months. As of 04/18/2025 they have ~C$251M debt and ~C$39.92M cash. They have 796M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/18/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,642.13M
$2,584.08M
04/18/2025
MCap (OS):
$1,611.76M
$2,536.29M
04/18/2025
Total Assets:
$576.46M
$580.65M
04/18/2025
Total Liabilities:
$360.29M
$362.90M
04/18/2025
Current Assets:
$39.63M
$39.92M
04/18/2025
Current Liabilities:
$14.41M
$14.52M
04/18/2025
Total Debt:
$249.32M
$251.13M
04/18/2025
Cash:
$39.63M
$39.92M
04/18/2025
Debt (Net):
$209.69M
$211.21M
Enterprise Value:
$1,851.82M
$2,795.29M
07/30/2058
Cash Flow:
$255.46M
$295.85M
never
Cash Flow Multiple:
6.43
8.73
never
Net Debt to Cash Flow Ratio:
0.82
0.71
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
35%
04/18/2025
Dividend (Annual):
n/a
n/a
never
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) 17,317,223
04/18/2025
Development Phase:
none
Producer (Single Mine)
04/18/2025
Optionality Play:
none
No
F U T U R E
% of Spot:
20Developer: Near-term Producer
20Developer: 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%)
$1,479 (42%)
MCap / Production (AuEq):
$8,210.65
$12,920.41
EV / Production (AuEq):
$9,259.09
$13,976.46
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%
04/18/2025
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
$149.22
EV / Production (AgEq):
$90.41
$161.42
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%
04/18/2025
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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Porcupine
Ontario
100 (guess)
Both
show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025 Size: 140,000 ha
Exp
Cordero
Parral
100
Open Pit
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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Porcupine
Ontario
100 (guess)
Both
show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025 Size: 140,000 ha
Exp
Cordero
Parral
100
Open Pit
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
$2,891.93M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,497.12M
$2,891.93M
n/a
Max Profit / Current MCap:
1.521
1.119
n/a
Max Profit Per Share (Gold):
$3.08
$3.57
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.08
$3.57
n/a
Total Free Profit Per Share:
$0.27
$0.00
n/a
FD MCap / Gold Eq.:
$839.96
$1,321.78
n/a
FD MCap / Silver Eq.:
$8.20
$15.27
n/a
FD MCap / Per Metal as % Spot Price:
25.24%
37.45%
n/a
EV / Gold Eq.:
$947.22
$1,429.82
n/a
EV / Silver Eq.:
$9.25
$16.51
n/a
EV / Per Metal as % Spot Price:
28.47%
40.51%
n/a
Measured & Indicated
04/18/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
40.57%
36.60%
n/a
Percentage Silver:
59.43%
63.40%
n/a
Total (Gold Eq. Oz.):
9.86M
10.93M
n/a
Total (Silver Eq. Oz.):
1,009.64M
946.34M
n/a
P L A U S I B L E
Gold Eq. Oz.:
6.63M
7.27M
n/a
Silver Eq. Oz.:
678.60M
629.37M
n/a
Maximum Profit (Gold):
$3,973.68M
$4,601.95M
n/a
Maximum Profit (Silver):
$2,336.40M
$5,313.60M
n/a
Total Maximum Profit:
$6,310.08M
$9,915.55M
n/a
Max Profit / Current MCap:
3.843
3.837
n/a
Max Profit Per Share (Gold):
$4.90
$5.67
n/a
Max Profit Per Share (Silver):
$2.88
$6.55
n/a
Total Max Profit Per Share:
$7.78
$12.23
n/a
Total Free Profit Per Share:
$4.97
$7.84
n/a
FD MCap / Gold Eq.:
$247.82
$355.51
n/a
FD MCap / Silver Eq.:
$2.42
$4.11
n/a
FD MCap / Per Metal as % Spot Price:
7.45%
10.07%
n/a
EV / Gold Eq.:
$279.47
$384.57
n/a
EV / Silver Eq.:
$2.73
$4.44
n/a
EV / Per Metal as % Spot Price:
8.40%
10.90%
n/a
Reserves & Resources
04/18/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
70.07%
66.43%
n/a
Percentage Silver:
29.93%
33.57%
n/a
Total (Gold Eq. Oz.):
22.84M
24.08M
n/a
Total (Silver Eq. Oz.):
2,338.56M
2,085.38M
n/a
P L A U S I B L E
Gold Eq. Oz.:
12.09M
12.80M
n/a
Silver Eq. Oz.:
1,238.39M
1,108.46M
n/a
Maximum Profit (Gold):
$10,487.91M
$12,146.12M
n/a
Maximum Profit (Silver):
$2,579.78M
$5,867.10M
n/a
Total Maximum Profit:
$13,067.69M
$18,013.22M
n/a
Max Profit / Current MCap:
7.958
6.971
n/a
Max Profit Per Share (Gold):
$12.93
$14.98
n/a
Max Profit Per Share (Silver):
$3.18
$7.23
n/a
Total Max Profit Per Share:
$16.11
$22.21
n/a
Total Free Profit Per Share:
$13.30
$17.82
n/a
FD MCap / Gold Eq.:
$135.80
$201.85
n/a
FD MCap / Silver Eq.:
$1.33
$2.33
n/a
FD MCap / Per Metal as % Spot Price:
4.08%
5.72%
n/a
EV / Gold Eq.:
$153.14
$218.35
n/a
EV / Silver Eq.:
$1.50
$2.52
n/a
EV / Per Metal as % Spot Price:
4.60%
6.19%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/18/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7206
CAD 0.7258
09/02/2025
Spot Gold:
$3,327.30
$3,529.25
09/02/2025
Spot Silver:
$32.49
$40.76
09/02/2025
Gold:Silver Ratio:
102.41
86.59
09/02/2025
Spot Gold (Future):
$4,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
40.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow