Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 105Moz. of silver in the reserves and resources category of which 80Moz. are in the measured and indicated category. They have a market capitalisation of ~$1611.34M which is a rise of roughly 53% over the last eleven months. As of 01/07/2024 they have no debt and ~$97M cash. They have 103M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,056.12M
$1,611.34M
01/07/2024
Total Assets:
$320.00M
$320.00M
01/07/2024
Total Liabilities:
$7.00M
$7.00M
01/07/2024
Current Assets:
$59.00M
$97.00M
08/02/2024
Current Liabilities:
$1.00M
$1.00M
01/07/2024
Total Debt:
$0.00M
$0.00M
01/07/2024
Cash:
$59.00M
$97.00M
08/02/2024
Enterprise Value:
$997.12M
$1,514.34M
12/26/2017
Cash Flow:
$79.44M
$166.87M
never
Cash Flow Multiple:
13.29
9.66
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
01/07/2024
Misc
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
102,958,696
102,958,696
01/07/2024
Shares (FD):
105,132,109
105,132,109
01/07/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
10/01/2021
01/07/2024
Production (Gold Eq Oz.):
(guess) 90,218
(guess) 130,126
08/02/2024
Production (Silver Eq Oz.) :
(guess) 8,000,000
(guess) 11,000,000
08/02/2024
Initial CapEx (Outstanding):
$30.00M2.84% of MCap
$30.00M1.86% of MCap
01/07/2024
Funding Option:
n/a
n/a
01/07/2024
Documentation:
none
PRODUCER
11/01/2024
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
09/17/2023
Cash Flow Multiplier:
10
12
03/31/2024
Resource Data
GOLD
01/07/2024 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
01/07/2024
Measured & Indicated:
n/a
n/a
01/07/2024
Inferred:
n/a
n/a
01/07/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/07/2024
Measured & Indicated:
n/a
n/a
01/07/2024
Inferred:
n/a
n/a
01/07/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
01/07/2024
Extra Operating Cost:
n/a
n/a
01/07/2024
Total:
n/a
n/a
01/07/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
01/07/2024
Open Pit (Avg):
n/a
n/a
01/07/2024
Recovery Rate:
n/a
n/a
01/07/2024
F U T U R E
Proven & Probable:
n/a
n/a
01/07/2024
Annual Production:
n/a
n/a
01/07/2024
Cash Cost:
n/a
n/a
01/07/2024
Extra Operating Cost:
n/a
n/a
01/07/2024
SILVER
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
75.00M
75.00M
01/07/2024
Measured & Indicated:
80.00M
80.00M
01/07/2024
Inferred:
25.00M
25.00M
01/07/2024
Reserves & Resources:
105.00M
105.00M
never
P L A U S I B L E
Proven & Probable:
66.00M
66.00M
01/07/2024
Measured & Indicated:
69.52M
69.52M
01/07/2024
Inferred:
11.00M
11.00M
01/07/2024
Reserves & Resources:
80.52M
80.52M
never
C U R R E N T
Annual Production:
(guess) 8,000,000oz.
(guess) 11,000,000oz.
08/02/2024
Cash Cost:
$5.00
$9.00
08/02/2024
Extra Operating Cost:
$8.00
$7.00
05/14/2024
Total:
$13.00
$16.00
08/02/2024
Margin (Free Cash Flow):
$9.93 (43.31%)
$15.17 (48.67%)
G R A D E
Underground (Avg):
450.00 g/t
450.00 g/t
01/07/2024
Open Pit (Avg):
n/a
n/a
01/07/2024
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
11/01/2024
F U T U R E
Proven & Probable:
100.00M
100.00M
01/07/2024
Annual Production:
7,000,000oz.
10,000,000oz.
08/02/2024
Cash Cost:
$8.00
$10.00
08/02/2024
Extra Operating Cost:
$10.00
$9.00
05/14/2024
Property
Last Analysis Data (01/07/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Larder Lake
100% (guess)
10,000
Both
show
1 million oz at 5 gpt
Mostly inferred.
Needs a PEA.
Exploration
Chihuahua , Mexico
Batopilas
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Cinco de Mayo
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Guigui
100%
n/a
n/a
n/a
Exploration
Fresnillo , Mexico
Juanicipio
44%
n/a
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
n/a
Exploration
Guanajuato , Mexico
La Lorena
100%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Lagartos
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Mojina
0%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Nuevo Mundo
100%
n/a
n/a
n/a
Exploration
Utah , USA
Deer Trail
100% (guess)
1,000
n/a
show
Early exploration.
Total Land Package Size (ha):
11,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Larder Lake
100% (guess)
10,000
Both
show
1 million oz at 5 gpt
Mostly inferred.
Needs a PEA.
Exploration
Chihuahua , Mexico
Batopilas
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Cinco de Mayo
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Guigui
100%
n/a
n/a
n/a
Exploration
Fresnillo , Mexico
Juanicipio
44%
n/a
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
n/a
Exploration
Guanajuato , Mexico
La Lorena
100%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Lagartos
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Mojina
0%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Nuevo Mundo
100%
n/a
n/a
n/a
Exploration
Utah , USA
Deer Trail
100% (guess)
1,000
n/a
show
Early exploration.
Total Land Package Size (ha):
11,000
Profitability (by resource)
Proven & Probable
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
75.00M
75.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
66.00M
66.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$655.38M
$1,001.22M
n/a
Total Maximum Profit:
$655.38M
$1,001.22M
n/a
Max Profit / Current MCap:
0.621
0.621
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$6.23
$9.52
n/a
Total Max Profit Per Share:
$6.23
$9.52
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,418.95
$2,063.82
n/a
FD MCap / Silver Eq.:
$16.00
$24.41
n/a
FD MCap / Per Metal as % Spot Price:
69.79%
78.33%
n/a
Measured & Indicated
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
80.00M
80.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
69.52M
69.52M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$690.33M
$1,054.62M
n/a
Total Maximum Profit:
$690.33M
$1,054.62M
n/a
Max Profit / Current MCap:
0.654
0.654
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$6.57
$10.03
n/a
Total Max Profit Per Share:
$6.57
$10.03
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,347.10
$1,959.32
n/a
FD MCap / Silver Eq.:
$15.19
$23.18
n/a
FD MCap / Per Metal as % Spot Price:
66.25%
74.36%
n/a
Reserves & Resources
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
105.00M
105.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
80.52M
80.52M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$799.56M
$1,221.49M
n/a
Total Maximum Profit:
$799.56M
$1,221.49M
n/a
Max Profit / Current MCap:
0.757
0.758
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$7.61
$11.62
n/a
Total Max Profit Per Share:
$7.61
$11.62
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,163.07
$1,691.65
n/a
FD MCap / Silver Eq.:
$13.12
$20.01
n/a
FD MCap / Per Metal as % Spot Price:
57.20%
64.20%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/07/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/06/2024
Spot Gold:
$2,033.30
$2,634.90
12/06/2024
Spot Silver:
$22.93
$31.17
12/06/2024
Gold:Silver Ratio:
88.67
84.53
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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 us on: