Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

MAG Silver Corp

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

Symbol Data

Symbol Currency
TSE:MAG CAD
NYSEAMERICAN:MAG USD

Description

MAG Silver Corp are a silver focused mid-tier producer with exploration properties in Canada, Mexico and USA. They have approximately 120Moz. of silver in the reserves and resources category of which 74Moz. are in the measured and indicated category. They have a market capitalisation of ~$1552.84M which is a rise of roughly 5% over the last four months. As of 01/04/2025 they have no debt and ~$113M cash. They have 103M 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 01/04/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,479.30M $1,552.84M 01/04/2025 $73.54M
Total Assets: $320.00M $320.00M 01/04/2025 $0.00M
Total Liabilities: $7.00M $7.00M 01/04/2025 $0.00M
Current Assets: $97.00M $97.00M 01/04/2025 $0.00M
Current Liabilities: $113.00M $113.00M 01/04/2025 $0.00M
Total Debt: $0.00M $0.00M 01/04/2025 $0.00M
Cash: $113.00M $113.00M 01/04/2025 $0.00M
Enterprise Value: $1,366.30M $1,439.84M 08/17/2015 $73.54M
Cash Flow: $148.40M $144.13M never $-4.27M
Cash Flow Multiple: 9.97 10.77 never 0.81
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/04/2025 n/a
Misc 01/04/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 103,306,955 103,306,955 01/04/2025 0
Shares (FD): 105,132,109 105,132,109 01/04/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 10/01/2021 01/04/2025 n/a
Production (Gold Eq Oz.): (guess) 
89,607		 (guess) 
70,391		 01/29/2025 -19,216
Production (Silver Eq Oz.): (guess) 
8,000,000		 (guess) 
7,000,000		 01/29/2025 -1,000,000
Initial CapEx (Outstanding): $30.00M
2.03% of MCap		 $30.00M
1.93% of MCap 		01/04/2025 $0.00M
Funding Option: n/a n/a 01/04/2025 n/a
Documentation: none PRODUCER 02/01/2025 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 09/17/2023 0
Cash Flow Multiplier: 15 15 01/29/2025 0.00

Resource Data

GOLD 01/04/2025
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 01/04/2025 0.00M
Measured & Indicated: n/a n/a 01/04/2025 0.00M
Inferred: n/a n/a 01/04/2025 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 01/04/2025 0.00M
Measured & Indicated: n/a n/a 01/04/2025 0.00M
Inferred: n/a n/a 01/04/2025 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 01/04/2025 $0.00
Extra Operating Cost: n/a n/a 01/04/2025 $0.00
Total: n/a n/a 01/04/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/04/2025 n/a
Open Pit (Avg): n/a n/a 01/07/2024 n/a
Recovery Rate: n/a n/a 01/04/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/04/2025 0.00M
Annual Production: n/a n/a 01/04/2025 n/a
Cash Cost: n/a n/a 01/04/2025 n/a
Extra Operating Cost: n/a n/a 01/04/2025 n/a
SILVER 01/04/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 54.00M 54.00M 01/04/2025 0.00M
Measured & Indicated: 74.00M 74.00M 01/04/2025 0.00M
Inferred: 46.00M 46.00M 01/04/2025 0.00M
Reserves & Resources: 120.00M 120.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 47.52M 47.52M 01/04/2025 0.00M
Measured & Indicated: 61.60M 61.60M 01/04/2025 0.00M
Inferred: 20.24M 20.24M 01/04/2025 0.00M
Reserves & Resources: 81.84M 81.84M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
7,000,000oz.		 01/29/2025 -1,000,000oz.
Cash Cost: $4.00 $5.00 01/29/2025 $1.00
Extra Operating Cost: $7.00 $7.00 01/04/2025 $0.00
Total: $11.00 $12.00 01/29/2025 $1.00
Margin (Free Cash Flow): $18.55 (62.77%) $20.59 (63.18%) $2.04
G
R
A
D
E		 Underground (Avg): 300.00 g/t 350.00 g/t 01/29/2025 50.00 g/t
Open Pit (Avg): n/a n/a 01/07/2024 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 02/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 01/04/2025 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 01/04/2025 0oz.
Cash Cost: $5.00 $6.00 01/29/2025 $1.00
Extra Operating Cost: $9.00 $9.00 01/04/2025 $0.00

Property

Last Analysis Data  (01/04/2025)
Stage Name Owned Au Ag Cu Notes
Exp Larder Lake 100% show
1 million oz at 5 gpt

Mostly inferred.

Needs a PEA.
Exp Batopilas 100% n/a
Exp Cinco de Mayo 100% n/a
Exp Guigui 100% n/a
Exp Juanicipio 44% 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).
Exp La Esperanza 0% n/a
Exp La Lorena 100% n/a
Exp Lagartos 100% n/a
Exp Mojina 0% n/a
Exp Nuevo Mundo 100% n/a
Exp Deer Trail 100% show
Early exploration.
Total Land Package Size (ha): 11,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Larder Lake 100% show
1 million oz at 5 gpt

Mostly inferred.

Needs a PEA.
Exp Batopilas 100% n/a
Exp Cinco de Mayo 100% n/a
Exp Guigui 100% n/a
Exp Juanicipio 44% 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).
Exp La Esperanza 0% n/a
Exp La Lorena 100% n/a
Exp Lagartos 100% n/a
Exp Mojina 0% n/a
Exp Nuevo Mundo 100% n/a
Exp Deer Trail 100% show
Early exploration.
Total Land Package Size (ha): 11,000  

Profitability (by resource)

Proven &
Probable		 01/04/2025
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 -0.06M
Total (Silver Eq. Oz.): 54.00M 54.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.05M
Silver Eq. Oz.: 47.52M 47.52M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $881.50M $978.44M n/a $96.94M
Total Maximum Profit: $881.50M $978.44M n/a $96.94M
Max Profit / Current MCap: 0.596 0.630 n/a 0.034
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $8.38 $9.31 n/a $0.92
Total Max Profit Per Share: $8.38 $9.31 n/a $0.92
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,779.26 $3,249.61 n/a $470.35
FD MCap / Silver Eq.: $31.13 $32.68 n/a $1.55
FD MCap / Per Metal
as % Spot Price:		 105.35% 100.27% n/a -5.08%
Measured &
Indicated		 01/04/2025
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 -0.08M
Total (Silver Eq. Oz.): 74.00M 74.00M 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.: 61.60M 61.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,142.68M $1,268.34M n/a $125.66M
Total Maximum Profit: $1,142.68M $1,268.34M n/a $125.66M
Max Profit / Current MCap: 0.772 0.817 n/a 0.044
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $10.87 $12.06 n/a $1.20
Total Max Profit Per Share: $10.87 $12.06 n/a $1.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,144.00 $2,506.84 n/a $362.84
FD MCap / Silver Eq.: $24.01 $25.21 n/a $1.19
FD MCap / Per Metal
as % Spot Price:		 81.27% 77.35% n/a -3.92%

Reserves &
Resources		 01/04/2025
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 -0.14M
Total (Silver Eq. Oz.): 120.00M 120.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.09M
Silver Eq. Oz.: 81.84M 81.84M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,518.13M $1,685.09M n/a $166.95M
Total Maximum Profit: $1,518.13M $1,685.09M n/a $166.95M
Max Profit / Current MCap: 1.026 1.085 n/a 0.059
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $14.44 $16.03 n/a $1.59
Total Max Profit Per Share: $14.44 $16.03 n/a $1.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,613.76 $1,886.87 n/a $273.10
FD MCap / Silver Eq.: $18.08 $18.97 n/a $0.90
FD MCap / Per Metal
as % Spot Price:		 61.17% 58.22% n/a -2.95%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults