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 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 ~$1095.55M which is a fall of roughly 35% over the last eleven 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.

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

General Details

Financial 01/07/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,673.50M $1,095.55M 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 $1,055.55M 06/13/2003
Cash Flow: $82.92M $71.76M never
Cash Flow Multiple: 20.18 15.27 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) 
91,674		 09/17/2023
Production (Silver Eq Oz.): (guess) 
6,000,000		 (guess) 
8,000,000		 09/17/2023
Initial CapEx (Outstanding): $30.00M
1.79% of MCap		 $30.00M
2.74% of MCap 		01/07/2023
Funding Option: n/a n/a 01/07/2023
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.25
Producer: Quality
 0.3
Producer: 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% 11/19/2023
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 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		 01/07/2023
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 $592.02M n/a
Total Maximum Profit: $984.68M $592.02M n/a
Max Profit / Current MCap: 0.588 0.540 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $9.75 $5.86 n/a
Total Max Profit Per Share: $9.75 $5.86 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,839.48 $1,448.55 n/a
FD MCap / Silver Eq.: $23.49 $16.60 n/a
FD MCap / Per Metal
as % Spot Price:		 98.60% 72.26% 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 $592.02M n/a
Total Maximum Profit: $984.68M $592.02M n/a
Max Profit / Current MCap: 0.588 0.540 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $9.75 $5.86 n/a
Total Max Profit Per Share: $9.75 $5.86 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,839.48 $1,448.55 n/a
FD MCap / Silver Eq.: $23.49 $16.60 n/a
FD MCap / Per Metal
as % Spot Price:		 98.60% 72.26% 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 $888.03M n/a
Total Maximum Profit: $1,477.01M $888.03M n/a
Max Profit / Current MCap: 0.883 0.811 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $14.62 $8.79 n/a
Total Max Profit Per Share: $14.62 $8.79 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,226.32 $965.70 n/a
FD MCap / Silver Eq.: $15.66 $11.07 n/a
FD MCap / Per Metal
as % Spot Price:		 65.74% 48.18% n/a

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.     ×