Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

MAG Silver Corp

www: www.magsilver.com   email: info@magsilver.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:MAG USD
TSE:MAG CAD

Description

MAG Silver Corp are a silver focused junior near-term producer with exploration properties in Mexico. They have approximately 150Moz. of silver in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~$1556.2M which is a rise of roughly 48% over the last ten months. As of 01/01/2020 they have no debt and ~$94M cash. They have 87M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/01/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,049.02M $1,556.20M 01/01/2020 $507.18M
Total Assets: $220.00M $220.00M 01/01/2020 $0.00M
Total Liabilities: $1.00M $1.00M 01/01/2020 $0.00M
Current Assets: $94.00M $94.00M 01/01/2020 $0.00M
Current Liabilities: $1.00M $1.00M 01/01/2020 $0.00M
Total Debt: $0.00M $0.00M 01/01/2020 $0.00M
Cash: $94.00M $94.00M 01/01/2020 $0.00M
Enterprise Value: $955.02M $1,462.20M 05/02/2016 $507.18M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/01/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/01/2020 0.00%
Misc 01/01/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 86,500,000 86,500,000 01/01/2020 0
Shares (FD): 88,600,000 88,600,000 01/01/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 10/01/2020 01/01/2020 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/01/2020 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/01/2020 0
Initial CapEx (Outstanding): $180.00M
17.16% of Mkt.Cap
$180.00M
11.57% of Mkt.Cap
01/01/2020 $0.00M
Funding Option: n/a n/a 01/01/2020 n/a
Documentation: none PEA 09/30/2020 n/a
Value Adjustment: 100% 200% never 100%

Resource Data

GOLD 01/01/2020
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 01/01/2020 0.00M
Measured & Indicated: n/a n/a 01/01/2020 0.00M
Inferred: n/a n/a 01/01/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/01/2020 0.00M
Measured & Indicated: n/a n/a 01/01/2020 0.00M
Inferred: n/a n/a 01/01/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/01/2020 $0.00
Extra Operating Cost: n/a n/a 01/01/2020 $0.00
Average Grade: n/a n/a 01/01/2020 n/a
Recovery Rate: n/a n/a 01/01/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/01/2020 0.00M
Annual Production: n/a n/a 01/01/2020 n/a
Cash Cost: n/a n/a 01/01/2020 n/a
Extra Operating Cost: n/a n/a 01/01/2020 n/a
SILVER 01/01/2020
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 01/01/2020 0.00M
Measured & Indicated: 75.00M 75.00M 01/01/2020 0.00M
Inferred: 75.00M 75.00M 01/01/2020 0.00M
Reserves & Resources: 150.00M 150.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/01/2020 0.00M
Measured & Indicated: 57.00M 57.00M 01/01/2020 0.00M
Inferred: 35.63M 35.63M 01/01/2020 0.00M
Reserves & Resources: 92.63M 92.63M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/01/2020 $0.00
Extra Operating Cost: n/a n/a 01/01/2020 $0.00
Average Grade: 300.00 g/t 300.00 g/t 01/01/2020 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 09/30/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 01/01/2020 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 01/01/2020 0oz.
Cash Cost: $5 $5 01/01/2020 $0
Extra Operating Cost: $7 $7 01/01/2020 $0

Property

Last Analysis Data  (01/01/2020)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Chihuahua, Mexico Batopilas 100% n/a n/a
Exploration Chihuahua, Mexico Cinco de Mayo 100% n/a n/a
Exploration Chihuahua, Mexico Guigui 100% n/a n/a
Exploration Fresnillo, Mexico Juanicipio 44% n/a show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exploration Durango, Mexico La Esperanza 0% n/a n/a
Exploration Guanajuato, Mexico La Lorena 100% n/a n/a
Exploration Zacatecas, Mexico Lagartos 100% n/a n/a
Exploration Chihuahua, Mexico Mojina 0% n/a n/a
Exploration Zacatecas, Mexico Nuevo Mundo 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Chihuahua, Mexico Batopilas 100% n/a n/a
Exploration Chihuahua, Mexico Cinco de Mayo 100% n/a n/a
Exploration Chihuahua, Mexico Guigui 100% n/a n/a
Exploration Fresnillo, Mexico Juanicipio 44% n/a show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exploration Durango, Mexico La Esperanza 0% n/a n/a
Exploration Guanajuato, Mexico La Lorena 100% n/a n/a
Exploration Zacatecas, Mexico Lagartos 100% n/a n/a
Exploration Chihuahua, Mexico Mojina 0% n/a n/a
Exploration Zacatecas, Mexico Nuevo Mundo 100% n/a n/a

Profitability (by resource)

Proven &
Probable
01/01/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/01/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.09M
Total (Silver Eq. Oz.): 75.00M 75.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.07M
Silver Eq. Oz.: 57.00M 57.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $464.44M $1,544.13M n/a $1,079.69M
Total Maximum Profit: $464.44M $1,544.13M n/a $1,079.69M
Max Profit / Current MCap: 0.443 0.992 n/a 0.550
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $5.24 $17.43 n/a $12.19
Total Max Profit Per Share: $5.24 $17.43 n/a $12.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,566.50 $2,099.06 n/a $532.55
FD Mkt. Cap / Silver Eq.: $18.40 $27.30 n/a $8.90
FD Mkt. Cap / Per Metal
as % Spot Price:
103.28% 109.65% n/a 6.37%

Reserves &
Resources
01/01/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.19M
Total (Silver Eq. Oz.): 150.00M 150.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.12M
Silver Eq. Oz.: 92.63M 92.63M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $754.71M $2,509.21M n/a $1,754.50M
Total Maximum Profit: $754.71M $2,509.21M n/a $1,754.50M
Max Profit / Current MCap: 0.719 1.612 n/a 0.893
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $8.52 $28.32 n/a $19.80
Total Max Profit Per Share: $8.52 $28.32 n/a $19.80
Total Free Profit Per Share: $0.00 $5.23 n/a $5.23
FD Mkt. Cap / Gold Eq.: $964.00 $1,291.73 n/a $327.72
FD Mkt. Cap / Silver Eq.: $11.33 $16.80 n/a $5.48
FD Mkt. Cap / Per Metal
as % Spot Price:
63.55% 67.47% n/a 3.92%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.