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
Calculated using the site's default values.  Re-calculate using:

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 ~$2246.61M which is a rise of roughly 52% over the last five 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
Item Value Value Updated
MCap (FD): $1,479.30M $2,246.61M 01/04/2025
Total Assets: $320.00M $320.00M 01/04/2025
Total Liabilities: $7.00M $7.00M 01/04/2025
Current Assets: $97.00M $97.00M 01/04/2025
Current Liabilities: $113.00M $113.00M 01/04/2025
Total Debt: $0.00M $0.00M 01/04/2025
Cash: $113.00M $113.00M 01/04/2025
Enterprise Value: $1,366.30M $2,133.61M 08/11/2037
Cash Flow: $148.40M $169.89M never
Cash Flow Multiple: 9.97 13.22 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/04/2025
Misc 01/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 103,306,955 103,306,955 01/04/2025
Shares (FD): 105,132,109 105,132,109 01/04/2025
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 01/04/2025
Production (Gold Eq Oz.): (guess) 
89,607		 (guess) 
74,812		 01/29/2025
Production (Silver Eq Oz.): (guess) 
8,000,000		 (guess) 
7,000,000		 01/29/2025
Initial CapEx (Outstanding): $30.00M
2.03% of MCap		 $30.00M
1.34% of MCap 		01/04/2025
Funding Option: n/a n/a 01/04/2025
Documentation: none PRODUCER 02/01/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 09/17/2023
Cash Flow Multiplier: 15 15 01/29/2025

Resource Data

GOLD 01/04/2025
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 01/04/2025
Measured & Indicated: n/a n/a 01/04/2025
Inferred: n/a n/a 01/04/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/04/2025
Measured & Indicated: n/a n/a 01/04/2025
Inferred: n/a n/a 01/04/2025
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 01/04/2025
Extra Operating Cost: n/a n/a 01/04/2025
Total: n/a n/a 01/04/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/04/2025
Open Pit (Avg): n/a n/a 01/07/2024
Recovery Rate: n/a n/a 01/04/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/04/2025
Annual Production: n/a n/a 01/04/2025
Cash Cost: n/a n/a 01/04/2025
Extra Operating Cost: n/a n/a 01/04/2025
SILVER 01/04/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 54.00M 54.00M 01/04/2025
Measured & Indicated: 74.00M 74.00M 01/04/2025
Inferred: 46.00M 46.00M 01/04/2025
Reserves & Resources: 120.00M 120.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 47.52M 47.52M 01/04/2025
Measured & Indicated: 61.60M 61.60M 01/04/2025
Inferred: 20.24M 20.24M 01/04/2025
Reserves & Resources: 81.84M 81.84M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
7,000,000oz.		 01/29/2025
Cash Cost: $4.00 $5.00 01/29/2025
Extra Operating Cost: $7.00 $7.00 01/04/2025
Total: $11.00 $12.00 01/29/2025
Margin (Free Cash Flow): $18.55 (62.77%) $24.27 (66.91%)
G
R
A
D
E		 Underground (Avg): 300.00 g/t 350.00 g/t 01/29/2025
Open Pit (Avg): n/a n/a 01/07/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 02/01/2025
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 01/04/2025
Annual Production: 7,000,000oz. 7,000,000oz. 01/04/2025
Cash Cost: $5.00 $6.00 01/29/2025
Extra Operating Cost: $9.00 $9.00 01/04/2025

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
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.): 54.00M 54.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 47.52M 47.52M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $881.50M $1,153.31M n/a
Total Maximum Profit: $881.50M $1,153.31M n/a
Max Profit / Current MCap: 0.596 0.513 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.38 $10.97 n/a
Total Max Profit Per Share: $8.38 $10.97 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,779.26 $4,423.61 n/a
FD MCap / Silver Eq.: $31.13 $47.28 n/a
FD MCap / Per Metal
as % Spot Price:		 105.35% 130.35% n/a
Measured &
Indicated		 01/04/2025
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.): 74.00M 74.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 61.60M 61.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,142.68M $1,495.03M n/a
Total Maximum Profit: $1,142.68M $1,495.03M n/a
Max Profit / Current MCap: 0.772 0.665 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $10.87 $14.22 n/a
Total Max Profit Per Share: $10.87 $14.22 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,144.00 $3,412.50 n/a
FD MCap / Silver Eq.: $24.01 $36.47 n/a
FD MCap / Per Metal
as % Spot Price:		 81.27% 100.55% n/a

Reserves &
Resources		 01/04/2025
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.): 120.00M 120.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 81.84M 81.84M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,518.13M $1,986.26M n/a
Total Maximum Profit: $1,518.13M $1,986.26M n/a
Max Profit / Current MCap: 1.026 0.884 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $14.44 $18.89 n/a
Total Max Profit Per Share: $14.44 $18.89 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,613.76 $2,568.55 n/a
FD MCap / Silver Eq.: $18.08 $27.45 n/a
FD MCap / Per Metal
as % Spot Price:		 61.17% 75.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults