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

Symbol Data

Symbol Currency
TSE:MSV CAD
OTCMKTS:MISVF USD

Description

Minco Silver Corp are a silver focused junior, late stage developer with one mine in development in China (PR) and three exploration properties. 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$8.86M which is a fall of roughly 3% over the last twelve months. As of 08/04/2023 they have no debt and ~C$3.62M 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 08/04/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $9.16M $8.86M 08/04/2023 $-0.30M
Total Assets: $38.91M $37.63M 08/04/2023 $-1.29M
Total Liabilities: $2.99M $2.89M 08/04/2023 $-0.10M
Current Assets: $38.17M $36.90M 08/04/2023 $-1.26M
Current Liabilities: $1.50M $1.45M 08/04/2023 $-0.05M
Total Debt: $0.00M $0.00M 08/04/2023 $0.00M
Cash: $3.74M $3.62M 08/04/2023 $-0.12M
Enterprise Value: $5.42M $5.24M 03/02/1970 $-0.18M
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: 08/04/2023 n/a
Misc 08/04/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 61,000,000 61,000,000 08/04/2023 0
Shares (FD): 68,000,000 68,000,000 08/04/2023 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 01/01/2028 08/04/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/04/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/04/2023 0
Initial CapEx (Outstanding): $73.00M
796.96% of MCap		 $73.00M
824.26% of MCap 		08/04/2023 $0.00M
Funding Option: n/a n/a 08/04/2023 n/a
Documentation: none FS 08/04/2023 n/a
Future MCap Modifier: 0.03
Permit Issues
 0.03
Permit Issues
 08/04/2023 0
Cash Flow Multiplier: 1 1 08/04/2023 0.00

Resource Data

GOLD 08/04/2023
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 08/04/2023 0.00M
Measured & Indicated: n/a n/a 08/04/2023 0.00M
Inferred: n/a n/a 08/04/2023 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 08/04/2023 0.00M
Measured & Indicated: n/a n/a 08/04/2023 0.00M
Inferred: n/a n/a 08/04/2023 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 08/04/2023 $0.00
Extra Operating Cost: n/a n/a 08/04/2023 $0.00
Total: n/a n/a 08/04/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 08/04/2023 n/a
Open Pit (Avg): n/a n/a 08/04/2023 n/a
Recovery Rate: n/a n/a 08/04/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/04/2023 0.00M
Annual Production: n/a n/a 08/04/2023 n/a
Cash Cost: n/a n/a 08/04/2023 n/a
Extra Operating Cost: n/a n/a 08/04/2023 n/a
SILVER 08/04/2023
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 08/04/2023 0.00M
Measured & Indicated: 80.00M 80.00M 08/04/2023 0.00M
Inferred: 50.00M 50.00M 08/04/2023 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 08/04/2023 0.00M
Measured & Indicated: 66.60M 66.60M 08/04/2023 0.00M
Inferred: 22.50M 22.50M 08/04/2023 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 08/04/2023 $0.00
Extra Operating Cost: n/a n/a 08/04/2023 $0.00
Total: $22.00 $22.00 08/04/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 08/04/2023 n/a
Open Pit (Avg): n/a n/a 08/04/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/04/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 08/04/2023 0.00M
Annual Production: 5,000,000oz. 5,000,000oz. 08/04/2023 0oz.
Cash Cost: $12.00 $12.00 08/04/2023 $0.00
Extra Operating Cost: $10.00 $10.00 08/04/2023 $0.00

Property

Last Analysis Data  (08/04/2023)
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)
Exp Sagvoll 100% show
13K trend
Early exploration
Exp Sulitjelma 100% show
20K trend
Early exploration
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)
Exp Sagvoll 100% show
13K trend
Early exploration
Exp Sulitjelma 100% show
20K trend
Early exploration
Total Land Package Size (ha): 17,000  

Profitability (by resource)

Proven &
Probable		 08/04/2023
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 -0.02M
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 -0.02M
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): $71.55M $265.05M n/a $193.50M
Total Maximum Profit: $71.55M $265.05M n/a $193.50M
Max Profit / Current MCap: 7.811 29.927 n/a 22.116
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.05 $3.90 n/a $2.85
Total Max Profit Per Share: $1.05 $3.90 n/a $2.85
Total Free Profit Per Share: $0.87 $3.72 n/a $2.85
FD MCap / Gold Eq.: $16.76 $16.84 n/a $0.08
FD MCap / Silver Eq.: $0.20 $0.20 n/a $-0.01
FD MCap / Per Metal
as % Spot Price:		 0.86% 0.71% n/a -0.16%
Measured &
Indicated		 08/04/2023
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 -0.04M
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 -0.03M
Silver Eq. Oz.: 66.60M 66.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $105.89M $392.27M n/a $286.38M
Total Maximum Profit: $105.89M $392.27M n/a $286.38M
Max Profit / Current MCap: 11.561 44.292 n/a 32.732
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.56 $5.77 n/a $4.21
Total Max Profit Per Share: $1.56 $5.77 n/a $4.21
Total Free Profit Per Share: $1.38 $5.59 n/a $4.21
FD MCap / Gold Eq.: $11.32 $11.38 n/a $0.05
FD MCap / Silver Eq.: $0.14 $0.13 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.58% 0.48% n/a -0.11%

Reserves &
Resources		 08/04/2023
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 -0.06M
Total (Silver Eq. Oz.): 130.00M 130.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.04M
Silver Eq. Oz.: 89.10M 89.10M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $141.67M $524.80M n/a $383.13M
Total Maximum Profit: $141.67M $524.80M n/a $383.13M
Max Profit / Current MCap: 15.466 59.256 n/a 43.790
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.08 $7.72 n/a $5.63
Total Max Profit Per Share: $2.08 $7.72 n/a $5.63
Total Free Profit Per Share: $1.90 $7.54 n/a $5.63
FD MCap / Gold Eq.: $8.46 $8.50 n/a $0.04
FD MCap / Silver Eq.: $0.10 $0.10 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.44% 0.36% n/a -0.08%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults