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

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$1619.26M which is a fall of roughly 1% over the last two weeks. As of 04/18/2025 they have ~C$250M debt and ~C$39.79M 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
Change
Item Value Value Updated Value
MCap (FD): $1,642.13M $1,619.26M 04/18/2025 $-22.87M
Total Assets: $576.46M $578.73M 04/18/2025 $2.27M
Total Liabilities: $360.29M $361.71M 04/18/2025 $1.42M
Current Assets: $39.63M $39.79M 04/18/2025 $0.16M
Current Liabilities: $14.41M $14.47M 04/18/2025 $0.06M
Total Debt: $249.32M $250.30M 04/18/2025 $0.98M
Cash: $39.63M $39.79M 04/18/2025 $0.16M
Enterprise Value: $1,851.82M $1,829.78M 12/25/2027 $-22.04M
Cash Flow: $255.46M $235.12M never $-20.34M
Cash Flow Multiple: 6.43 6.89 never 0.46
Net Debt to
Cash Flow Ratio:		 0.82 0.90 never 0.07
Finance within 1 year: 04/18/2025 n/a
Misc 04/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 796,000,000 796,000,000 04/18/2025 0
Shares (FD): 811,000,000 811,000,000 04/18/2025 0
Insider Ownership: n/a 35% 04/18/2025 35%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 06/01/2025 04/18/2025 n/a
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
200,000		 04/18/2025 0
Production (Silver Eq Oz.): (guess) 
20,481,994		 (guess) 
20,122,271		 04/18/2025 -359,724
Initial CapEx (Outstanding): $650.00M
39.58% of MCap		 $650.00M
40.14% of MCap 		04/18/2025 $0.00M
Funding Option: n/a n/a 04/18/2025 n/a
Documentation: none PRODUCER 04/18/2025 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 01/27/2025 0
Cash Flow Multiplier: 8 8 04/18/2025 0.00

Resource Data

GOLD 04/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.30M 2.30M 04/18/2025 0.00M
Measured & Indicated: 4.00M 4.00M 04/18/2025 0.00M
Inferred: 12.00M 12.00M 04/18/2025 0.00M
Reserves & Resources: 16.00M 16.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.96M 1.96M 04/18/2025 0.00M
Measured & Indicated: 3.11M 3.11M 04/18/2025 0.00M
Inferred: 5.10M 5.10M 04/18/2025 0.00M
Reserves & Resources: 8.21M 8.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
200,000oz.		 04/18/2025 0oz.
Cash Cost: $1,400 $1,400 04/18/2025 $0.00
Extra Operating Cost: $650 $650 04/18/2025 $0.00
Total: $2,050 $2,050 04/18/2025 $0.00
Margin (Free Cash Flow): $1,277 (38%) $1,176 (36%) $-101.70
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 04/18/2025 n/a
Open Pit (Avg): n/a 1.00 g/t 01/27/2025 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 04/18/2025 0.00M
Annual Production: 300,000oz. 300,000oz. 04/18/2025 0oz.
Cash Cost: $1,500 $1,500 04/18/2025 $0
Extra Operating Cost: $650 $650 04/18/2025 $0
SILVER 04/18/2025
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 04/18/2025 0.00M
Measured & Indicated: 600.00M 600.00M 04/18/2025 0.00M
Inferred: 100.00M 100.00M 04/18/2025 0.00M
Reserves & Resources: 700.00M 700.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/18/2025 0.00M
Measured & Indicated: 360.00M 360.00M 04/18/2025 0.00M
Inferred: 37.50M 37.50M 04/18/2025 0.00M
Reserves & Resources: 397.50M 397.50M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/18/2025 $0.00
Extra Operating Cost: n/a n/a 04/18/2025 $0.00
Total: $26.00 $26.00 04/18/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/18/2025 n/a
Open Pit (Avg): n/a 80.00 g/t 05/13/2023 80.00 g/t
Recovery Rate: (CG)  75.00% (CG)  75.00% 04/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 600.00M 600.00M 04/18/2025 0.00M
Annual Production: 33,000,000oz. 33,000,000oz. 04/18/2025 0oz.
Cash Cost: $13.00 $13.00 04/18/2025 $0.00
Extra Operating Cost: $13.00 $13.00 04/18/2025 $0.00

Property

Last Analysis Data  (04/18/2025)
Stage Name Owned Au Ag Cu Notes
Prod Porcupine 100% show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025
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.
Total Land Package Size (ha): 175,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Porcupine 100% show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025
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.
Total Land Package Size (ha): 175,000  

Profitability (by resource)

Proven &
Probable		 04/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.30M 2.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.96M 1.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.52M
Maximum Profit (Gold): $2,497.12M $2,298.30M n/a $-198.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,497.12M $2,298.30M n/a $-198.82M
Max Profit / Current MCap: 1.521 1.419 n/a -0.101
Max Profit Per Share (Gold): $3.08 $2.83 n/a $-0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.08 $2.83 n/a $-0.25
Total Free Profit Per Share: $0.27 $0.07 n/a $-0.20
FD MCap / Gold Eq.: $839.96 $828.27 n/a $-11.70
FD MCap / Silver Eq.: $8.20 $8.23 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 25.24% 25.68% n/a 0.43%
Measured &
Indicated		 04/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 40.57% 40.15% n/a -0.42%
Percentage Silver: 59.43% 59.85% n/a 0.42%
Total (Gold Eq. Oz.): 9.86M 9.96M n/a 0.10M
Total (Silver Eq. Oz.): 1,009.64M 1,002.45M n/a -7.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.63M 6.69M n/a 0.06M
Silver Eq. Oz.: 678.60M 673.00M n/a -5.60M
Maximum Profit (Gold): $3,973.68M $3,657.29M n/a $-316.39M
Maximum Profit (Silver): $2,336.40M $2,181.60M n/a $-154.80M
Total Maximum Profit: $6,310.08M $5,838.89M n/a $-471.19M
Max Profit / Current MCap: 3.843 3.606 n/a -0.237
Max Profit Per Share (Gold): $4.90 $4.51 n/a $-0.39
Max Profit Per Share (Silver): $2.88 $2.69 n/a $-0.19
Total Max Profit Per Share: $7.78 $7.20 n/a $-0.58
Total Free Profit Per Share: $4.97 $4.44 n/a $-0.53
FD MCap / Gold Eq.: $247.82 $242.07 n/a $-5.75
FD MCap / Silver Eq.: $2.42 $2.41 n/a $-0.01
FD MCap / Per Metal
as % Spot Price:		 7.45% 7.50% n/a 0.06%

Reserves &
Resources		 04/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 70.07% 69.69% n/a -0.38%
Percentage Silver: 29.93% 30.31% n/a 0.38%
Total (Gold Eq. Oz.): 22.84M 22.96M n/a 0.12M
Total (Silver Eq. Oz.): 2,338.56M 2,309.78M n/a -28.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.09M 12.16M n/a 0.07M
Silver Eq. Oz.: 1,238.39M 1,223.62M n/a -14.77M
Maximum Profit (Gold): $10,487.91M $9,652.85M n/a $-835.06M
Maximum Profit (Silver): $2,579.78M $2,408.85M n/a $-170.93M
Total Maximum Profit: $13,067.69M $12,061.70M n/a $-1,005.98M
Max Profit / Current MCap: 7.958 7.449 n/a -0.509
Max Profit Per Share (Gold): $12.93 $11.90 n/a $-1.03
Max Profit Per Share (Silver): $3.18 $2.97 n/a $-0.21
Total Max Profit Per Share: $16.11 $14.87 n/a $-1.24
Total Free Profit Per Share: $13.30 $12.11 n/a $-1.19
FD MCap / Gold Eq.: $135.80 $133.14 n/a $-2.66
FD MCap / Silver Eq.: $1.33 $1.32 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 4.08% 4.13% n/a 0.05%

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.     ×