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 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 ~$1018.1M which is a fall of roughly 39% over the last nine months. As of 01/07/2023 they have no debt and ~$40M cash. They have 99M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,673.50M
$1,018.10M
01/07/2023
Total Assets:
$320.00M
$320.00M
01/07/2023
Total Liabilities:
$7.00M
$7.00M
01/07/2023
Current Assets:
$40.00M
$40.00M
01/07/2023
Current Liabilities:
$1.00M
$1.00M
01/07/2023
Total Debt:
$0.00M
$0.00M
01/07/2023
Cash:
$40.00M
$40.00M
01/07/2023
Enterprise Value:
$1,633.50M
$978.10M
12/29/2000
Cash Flow:
$82.92M
$68.08M
never
Cash Flow Multiple:
20.18
14.95
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
01/07/2023
Misc
01/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
99,000,000
99,000,000
01/07/2023
Shares (FD):
101,000,000
101,000,000
01/07/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
10/01/2021
01/07/2023
Production (Gold Eq Oz.):
(guess) 76,612
(guess) 96,038
09/17/2023
Production (Silver Eq Oz.) :
(guess) 6,000,000
(guess) 8,000,000
09/17/2023
Initial CapEx (Outstanding):
$30.00M1.79% of MCap
$30.00M2.95% of MCap
01/07/2023
Funding Option:
n/a
n/a
01/07/2023
Documentation:
none
PRODUCER
09/17/2023
Future MCap Modifier:
0.25Producer: Quality
0.3Producer: Elite Quality
09/17/2023
Cash Flow Multiplier:
5
10
09/17/2023
Resource Data
GOLD
01/07/2023 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
01/07/2023
Measured & Indicated:
n/a
n/a
01/07/2023
Inferred:
n/a
n/a
01/07/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/07/2023
Measured & Indicated:
n/a
n/a
01/07/2023
Inferred:
n/a
n/a
01/07/2023
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
01/07/2023
Extra Operating Cost:
n/a
n/a
01/07/2023
Average Grade:
n/a
n/a
01/07/2023
Recovery Rate:
n/a
n/a
01/07/2023
F U T U R E
Proven & Probable:
n/a
n/a
01/07/2023
Annual Production:
n/a
n/a
01/07/2023
Cash Cost:
n/a
n/a
01/07/2023
Extra Operating Cost:
n/a
n/a
01/07/2023
SILVER
01/07/2023 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
01/07/2023
Measured & Indicated:
75.00M
75.00M
01/07/2023
Inferred:
75.00M
75.00M
01/07/2023
Reserves & Resources:
150.00M
150.00M
never
P L A U S I B L E
Proven & Probable:
71.25M
66.00M
01/07/2023
Measured & Indicated:
71.25M
66.00M
01/07/2023
Inferred:
35.63M
33.00M
01/07/2023
Reserves & Resources:
106.88M
99.00M
never
C U R R E N T
Annual Production:
(guess) 6,000,000oz.
(guess) 8,000,000oz.
09/17/2023
Cash Cost:
$5.00
$8.00
07/26/2023
Extra Operating Cost:
$5.00
$6.00
09/17/2023
Average Grade:
300.00 g/t
520.00 g/t
09/17/2023
Recovery Rate:
(CG) 95.00%
(CG) 88.00%
09/17/2023
F U T U R E
Proven & Probable:
125.00M
125.00M
01/07/2023
Annual Production:
7,000,000oz.
8,000,000oz.
07/26/2023
Cash Cost:
$6.00
$10.00
07/26/2023
Extra Operating Cost:
$6.00
$8.00
09/17/2023
Property
Last Analysis Data (01/07/2023)
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
01/07/2023 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.:
71.25M
66.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$984.68M
$561.66M
n/a
Total Maximum Profit:
$984.68M
$561.66M
n/a
Max Profit / Current MCap:
0.588
0.552
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$9.75
$5.56
n/a
Total Max Profit Per Share:
$9.75
$5.56
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,839.48
$1,284.98
n/a
FD MCap / Silver Eq.:
$23.49
$15.43
n/a
FD MCap / Per Metal as % Spot Price:
98.60%
68.53%
n/a
Measured & Indicated
01/07/2023 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.:
71.25M
66.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$984.68M
$561.66M
n/a
Total Maximum Profit:
$984.68M
$561.66M
n/a
Max Profit / Current MCap:
0.588
0.552
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$9.75
$5.56
n/a
Total Max Profit Per Share:
$9.75
$5.56
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,839.48
$1,284.98
n/a
FD MCap / Silver Eq.:
$23.49
$15.43
n/a
FD MCap / Per Metal as % Spot Price:
98.60%
68.53%
n/a
Reserves & Resources
01/07/2023 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.):
150.00M
150.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
106.88M
99.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$1,477.01M
$842.49M
n/a
Total Maximum Profit:
$1,477.01M
$842.49M
n/a
Max Profit / Current MCap:
0.883
0.828
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$14.62
$8.34
n/a
Total Max Profit Per Share:
$14.62
$8.34
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,226.32
$856.65
n/a
FD MCap / Silver Eq.:
$15.66
$10.28
n/a
FD MCap / Per Metal as % Spot Price:
65.74%
45.69%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/07/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
09/27/2023
Spot Gold:
$1,865.50
$1,875.10
09/27/2023
Spot Silver:
$23.82
$22.51
09/27/2023
Gold:Silver Ratio:
78.32
83.30
09/27/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: