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 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 ~$1478.23M which is a rise of roughly 40% over the last four months. As of 01/07/2024 they have no debt and ~$59M 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 01/07/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $1,056.12M $1,478.23M 01/07/2024 $422.11M
Total Assets: $320.00M $320.00M 01/07/2024 $0.00M
Total Liabilities: $7.00M $7.00M 01/07/2024 $0.00M
Current Assets: $59.00M $59.00M 01/07/2024 $0.00M
Current Liabilities: $1.00M $1.00M 01/07/2024 $0.00M
Total Debt: $0.00M $0.00M 01/07/2024 $0.00M
Cash: $59.00M $59.00M 01/07/2024 $0.00M
Enterprise Value: $997.12M $1,419.23M 12/22/2014 $422.11M
Cash Flow: $79.44M $136.08M never $56.64M
Cash Flow Multiple: 13.29 10.86 never -2.43
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/07/2024 n/a
Misc 01/07/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 102,958,696 102,958,696 01/07/2024 0
Shares (FD): 105,132,109 105,132,109 01/07/2024 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 01/07/2024 n/a
Production (Gold Eq Oz.): (guess) 
90,218
(guess) 
104,715
01/07/2024 14,497
Production (Silver Eq Oz.): (guess) 
8,000,000
(guess) 
8,000,000
01/07/2024 0
Initial CapEx (Outstanding): $30.00M
2.84% of MCap
$30.00M
2.03% of MCap
01/07/2024 $0.00M
Funding Option: n/a n/a 01/07/2024 n/a
Documentation: none PRODUCER 05/14/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
09/17/2023 0
Cash Flow Multiplier: 10 12 03/31/2024 2.00

Resource Data

GOLD 01/07/2024
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 01/07/2024 0.00M
Measured & Indicated: n/a n/a 01/07/2024 0.00M
Inferred: n/a n/a 01/07/2024 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 01/07/2024 0.00M
Measured & Indicated: n/a n/a 01/07/2024 0.00M
Inferred: n/a n/a 01/07/2024 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 01/07/2024 $0.00
Extra Operating Cost: n/a n/a 01/07/2024 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 01/07/2024 n/a
Open Pit (Avg): n/a n/a 01/07/2024 n/a
Recovery Rate: n/a n/a 01/07/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/07/2024 0.00M
Annual Production: n/a n/a 01/07/2024 n/a
Cash Cost: n/a n/a 01/07/2024 n/a
Extra Operating Cost: n/a n/a 01/07/2024 n/a
SILVER 01/07/2024
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 75.00M 75.00M 01/07/2024 0.00M
Measured & Indicated: 80.00M 80.00M 01/07/2024 0.00M
Inferred: 25.00M 25.00M 01/07/2024 0.00M
Reserves & Resources: 105.00M 105.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 66.00M 66.00M 01/07/2024 0.00M
Measured & Indicated: 69.52M 69.52M 01/07/2024 0.00M
Inferred: 11.00M 11.00M 01/07/2024 0.00M
Reserves & Resources: 80.52M 80.52M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
8,000,000oz.
(guess) 
8,000,000oz.
01/07/2024 0oz.
Cash Cost: $5.00 $8.00 05/14/2024 $3.00
Extra Operating Cost: $8.00 $7.00 05/14/2024 $-1.00
G
R
A
D
E
Underground (Avg): 450.00 g/t 450.00 g/t 01/07/2024 n/a
Open Pit (Avg): n/a n/a 01/07/2024 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 05/14/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 01/07/2024 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 01/07/2024 0oz.
Cash Cost: $8.00 $9.00 05/14/2024 $1.00
Extra Operating Cost: $10.00 $9.00 05/14/2024 $-1.00

Property

Last Analysis Data  (01/07/2024)
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
01/07/2024
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.): 75.00M 75.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.12M
Silver Eq. Oz.: 66.00M 66.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $655.38M $1,122.66M n/a $467.28M
Total Maximum Profit: $655.38M $1,122.66M n/a $467.28M
Max Profit / Current MCap: 0.621 0.759 n/a 0.139
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $6.23 $10.68 n/a $4.44
Total Max Profit Per Share: $6.23 $10.68 n/a $4.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,418.95 $1,711.12 n/a $292.17
FD MCap / Silver Eq.: $16.00 $22.40 n/a $6.40
FD MCap / Per Metal
as % Spot Price:
69.79% 69.97% n/a 0.18%
Measured &
Indicated
01/07/2024
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.): 80.00M 80.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.13M
Silver Eq. Oz.: 69.52M 69.52M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $690.33M $1,182.54M n/a $492.20M
Total Maximum Profit: $690.33M $1,182.54M n/a $492.20M
Max Profit / Current MCap: 0.654 0.800 n/a 0.146
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $6.57 $11.25 n/a $4.68
Total Max Profit Per Share: $6.57 $11.25 n/a $4.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,347.10 $1,624.48 n/a $277.38
FD MCap / Silver Eq.: $15.19 $21.26 n/a $6.07
FD MCap / Per Metal
as % Spot Price:
66.25% 66.43% n/a 0.18%

Reserves &
Resources
01/07/2024
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 0.19M
Total (Silver Eq. Oz.): 105.00M 105.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.15M
Silver Eq. Oz.: 80.52M 80.52M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $799.56M $1,369.65M n/a $570.08M
Total Maximum Profit: $799.56M $1,369.65M n/a $570.08M
Max Profit / Current MCap: 0.757 0.927 n/a 0.169
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $7.61 $13.03 n/a $5.42
Total Max Profit Per Share: $7.61 $13.03 n/a $5.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,163.07 $1,402.56 n/a $239.48
FD MCap / Silver Eq.: $13.12 $18.36 n/a $5.24
FD MCap / Per Metal
as % Spot Price:
57.20% 57.35% n/a 0.15%

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.     ×