Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Minco Silver Corp.
www: www.mincosilver.ca     email: pr@mincosilver.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:MISVF USD
TSE:MSV CAD

Description

Minco Silver Corp. are a gold and silver focused junior, late stage development company with one mine in development in China (PR) and one exploration property. They have approximately 0.5Moz. of gold and 130Moz. of silver in the reserves and resources category of which 0.3Moz. of gold and 80Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$35.39M which is a rise of roughly 15% over the last eleven months. As of 09/03/2018 they have no debt and ~C$35.98M cash. They have 61M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.73M $35.39M 09/03/2018 $4.66M
Total Assets: $86.49M $84.96M 09/03/2018 $-1.52M
Total Liabilities: $0.62M $0.61M 09/03/2018 $-0.01M
Current Assets: $37.40M $36.74M 09/03/2018 $-0.66M
Current Liabilities: $0.62M $0.61M 09/03/2018 $-0.01M
Total Debt: $0.00M $0.00M 09/03/2018 $0.00M
Cash: $36.62M $35.98M 09/03/2018 $-0.65M
Enterprise Value: $-5.89M $-0.58M 12/25/1969 $5.31M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/03/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/03/2018 0.00%
Misc 09/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 61,000,000 61,000,000 09/03/2018 0
Shares (FD): 68,000,000 68,000,000 09/03/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2022 09/03/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/03/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/03/2018 0
Initial CapEx (Outstanding): $73.00M
237.55% of Mkt.Cap
$73.00M
206.25% of Mkt.Cap
09/03/2018 $0.00M
Funding Option: n/a n/a 09/03/2018 n/a
Documentation: none FS 09/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/03/2018
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 09/03/2018 0.00M
Measured & Indicated: 0.30M 0.30M 09/03/2018 0.00M
Inferred: 0.20M 0.20M 09/03/2018 0.00M
Reserves & Resources: 0.50M 0.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/03/2018 0.00M
Measured & Indicated: 0.22M 0.22M 09/03/2018 0.00M
Inferred: 0.09M 0.09M 09/03/2018 0.00M
Reserves & Resources: 0.31M 0.31M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/03/2018 $0.00
Extra Operating Cost: n/a n/a 09/03/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/03/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 09/03/2018 0.00M
Annual Production: 35,000oz. 35,000oz. 09/03/2018 0oz.
Cash Cost: $700 $700 09/03/2018 $0
Extra Operating Cost: $400 $400 09/03/2018 $0
SILVER 09/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 50.00M 50.00M 09/03/2018 0.00M
Measured & Indicated: 80.00M 80.00M 09/03/2018 0.00M
Inferred: 50.00M 50.00M 09/03/2018 0.00M
Reserves & Resources: 130.00M 130.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 45.00M 45.00M 09/03/2018 0.00M
Measured & Indicated: 66.60M 66.60M 09/03/2018 0.00M
Inferred: 22.50M 22.50M 09/03/2018 0.00M
Reserves & Resources: 89.10M 89.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/03/2018 $0.00
Extra Operating Cost: n/a n/a 09/03/2018 $0.00
Average Grade: 180.00 g/t 180.00 g/t 09/03/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 09/03/2018 0.00M
Annual Production: 5,000,000oz. 5,000,000oz. 09/03/2018 0oz.
Cash Cost: $8 $8 09/03/2018 $0
Extra Operating Cost: $7 $7 09/03/2018 $0

Property

Last Analysis Data  (09/03/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Guangzhou, China (PR) Fuwan 90% 17,000 Open Pit show
150 million oz deposit (180 gpt).

Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz

Need permits (EIA and Mining), then financing.
Exploration China, China (PR) Changkeng 51% (guess) n/a n/a show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Guangzhou, China (PR) Fuwan 90% 17,000 Open Pit show
150 million oz deposit (180 gpt).

Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz

Need permits (EIA and Mining), then financing.
Exploration China, China (PR) Changkeng 51% (guess) n/a n/a show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  

Profitability (by resource)

Proven &
Probable
09/03/2018
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 -0.03M
Total (Silver Eq. Oz.): 50.00M 50.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.03M
Silver Eq. Oz.: 45.00M 45.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-17.01M $44.10M n/a $61.11M
Total Maximum Profit: $-17.01M $44.10M n/a $61.11M
Max Profit / Current MCap: n/a 1.246 n/a 1.799
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.25 $0.65 n/a $0.90
Total Max Profit Per Share: $-0.25 $0.65 n/a $0.90
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $56.72 $69.22 n/a $12.50
FD Mkt. Cap / Silver Eq.: $0.68 $0.79 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
4.72% 4.80% n/a 0.07%
Measured &
Indicated
09/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 23.75% 24.81% n/a 1.06%
Percentage Silver: 76.25% 75.19% n/a -1.06%
Total (Gold Eq. Oz.): 1.26M 1.21M n/a -0.05M
Total (Silver Eq. Oz.): 104.92M 106.40M n/a 1.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.02M 0.97M n/a -0.05M
Silver Eq. Oz.: 84.54M 85.61M n/a 1.07M
Maximum Profit (Gold): $15.27M $51.91M n/a $36.64M
Maximum Profit (Silver): $-25.17M $65.27M n/a $90.44M
Total Maximum Profit: $-9.90M $117.17M n/a $127.08M
Max Profit / Current MCap: n/a 3.311 n/a 3.633
Max Profit Per Share (Gold): $0.22 $0.76 n/a $0.54
Max Profit Per Share (Silver): $-0.37 $0.96 n/a $1.33
Total Max Profit Per Share: $-0.15 $1.72 n/a $1.87
Total Free Profit Per Share: $0.00 $1.04 n/a $1.04
FD Mkt. Cap / Gold Eq.: $30.19 $36.39 n/a $6.19
FD Mkt. Cap / Silver Eq.: $0.36 $0.41 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
2.51% 2.52% n/a 0.01%

Reserves &
Resources
09/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 24.21% 25.29% n/a 1.08%
Percentage Silver: 75.79% 74.71% n/a -1.08%
Total (Gold Eq. Oz.): 2.07M 1.98M n/a -0.09M
Total (Silver Eq. Oz.): 171.53M 174.00M n/a 2.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.38M 1.32M n/a -0.06M
Silver Eq. Oz.: 114.52M 116.03M n/a 1.51M
Maximum Profit (Gold): $21.63M $73.53M n/a $51.90M
Maximum Profit (Silver): $-33.68M $87.32M n/a $121.00M
Total Maximum Profit: $-12.05M $160.85M n/a $172.90M
Max Profit / Current MCap: n/a 4.545 n/a 4.937
Max Profit Per Share (Gold): $0.32 $1.08 n/a $0.76
Max Profit Per Share (Silver): $-0.50 $1.28 n/a $1.78
Total Max Profit Per Share: $-0.18 $2.37 n/a $2.54
Total Free Profit Per Share: $0.00 $1.69 n/a $1.69
FD Mkt. Cap / Gold Eq.: $22.29 $26.85 n/a $4.56
FD Mkt. Cap / Silver Eq.: $0.27 $0.31 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
1.86% 1.86% n/a 0.00%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.