Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Minco Silver Corp

www: www.mincosilver.ca   email: pr@mincosilver.ca
Category: Junior: Late Stage Developer
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:MSV CAD
OTCMKTS:MISVF USD

Description

Minco Silver Corp are a silver focused junior, late stage development company with one mine in development in China (PR) and one exploration property. They have approximately 130Moz. of silver in the reserves and resources category of which 80Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9.93M which is a rise of roughly 2% over the last ten months. As of 08/08/2022 they have no debt and ~C$26.2M 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 08/08/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $9.74M $9.93M 08/08/2022
Total Assets: $37.93M $36.68M 08/08/2022
Total Liabilities: $0.77M $0.75M 08/08/2022
Current Assets: $37.16M $35.93M 08/08/2022
Current Liabilities: $0.77M $0.75M 08/08/2022
Total Debt: $0.00M $0.00M 08/08/2022
Cash: $27.09M $26.20M 08/08/2022
Enterprise Value: $-17.35M $-16.27M 06/26/1969
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/08/2022
Misc 08/08/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 61,000,000 61,000,000 08/08/2022
Shares (FD): 68,000,000 68,000,000 08/08/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2027 08/08/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/08/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/08/2022
Initial CapEx (Outstanding): $73.00M
749.64% of MCap		 $73.00M
735.44% of MCap 		08/08/2022
Funding Option: n/a n/a 08/08/2022
Documentation: none FS 04/22/2023
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 04/24/2023
Cash Flow Multiplier: 5 3 04/22/2023

Resource Data

GOLD 08/08/2022
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 08/08/2022
Measured & Indicated: n/a n/a 08/08/2022
Inferred: n/a n/a 08/08/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/08/2022
Measured & Indicated: n/a n/a 08/08/2022
Inferred: n/a n/a 08/08/2022
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 08/08/2022
Extra Operating Cost: n/a n/a 08/08/2022
Average Grade: n/a n/a 08/08/2022
Recovery Rate: n/a n/a 08/08/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/08/2022
Annual Production: n/a n/a 08/08/2022
Cash Cost: n/a n/a 08/08/2022
Extra Operating Cost: n/a n/a 08/08/2022
SILVER 08/08/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 50.00M 50.00M 08/08/2022
Measured & Indicated: 80.00M 80.00M 08/08/2022
Inferred: 50.00M 50.00M 08/08/2022
Reserves & Resources: 130.00M 130.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 45.00M 45.00M 08/08/2022
Measured & Indicated: 66.60M 66.60M 08/08/2022
Inferred: 22.50M 22.50M 08/08/2022
Reserves & Resources: 89.10M 89.10M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/08/2022
Extra Operating Cost: n/a n/a 08/08/2022
Average Grade: 180.00 g/t 180.00 g/t 08/08/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/22/2023
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 08/08/2022
Annual Production: 5,000,000oz. 5,000,000oz. 08/08/2022
Cash Cost: $10.00 $12.00 04/22/2023
Extra Operating Cost: $7.00 $10.00 04/22/2023

Property

Last Analysis Data  (08/08/2022)
Stage Name Owned Au Ag Cu Notes
Dev Fuwan 90% 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.
Exp Changkeng 51% show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Fuwan 90% 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.
Exp Changkeng 51% show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha): 17,000  

Profitability (by resource)

Proven &
Probable		 08/08/2022
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.): 50.00M 50.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 45.00M 45.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $205.20M $103.50M n/a
Total Maximum Profit: $205.20M $103.50M n/a
Max Profit / Current MCap: 21.072 10.427 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.02 $1.52 n/a
Total Max Profit Per Share: $3.02 $1.52 n/a
Total Free Profit Per Share: $2.83 $1.33 n/a
FD MCap / Gold Eq.: $18.45 $17.81 n/a
FD MCap / Silver Eq.: $0.22 $0.22 n/a
FD MCap / Per Metal
as % Spot Price:		 1.00% 0.91% n/a
Measured &
Indicated		 08/08/2022
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.): 80.00M 80.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 66.60M 66.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $303.70M $153.18M n/a
Total Maximum Profit: $303.70M $153.18M n/a
Max Profit / Current MCap: 31.187 15.432 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.47 $2.25 n/a
Total Max Profit Per Share: $4.47 $2.25 n/a
Total Free Profit Per Share: $4.28 $2.06 n/a
FD MCap / Gold Eq.: $12.46 $12.03 n/a
FD MCap / Silver Eq.: $0.15 $0.15 n/a
FD MCap / Per Metal
as % Spot Price:		 0.68% 0.61% n/a

Reserves &
Resources		 08/08/2022
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.): 130.00M 130.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 89.10M 89.10M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $406.30M $204.93M n/a
Total Maximum Profit: $406.30M $204.93M n/a
Max Profit / Current MCap: 41.723 20.646 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $5.97 $3.01 n/a
Total Max Profit Per Share: $5.97 $3.01 n/a
Total Free Profit Per Share: $5.79 $2.82 n/a
FD MCap / Gold Eq.: $9.32 $8.99 n/a
FD MCap / Silver Eq.: $0.11 $0.11 n/a
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.46% 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.     ×