Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$73.00M749.64% of MCap
$73.00M735.44% of MCap
08/08/2022
Funding Option:
n/a
n/a
08/08/2022
Documentation:
none
FS
04/22/2023
Future MCap Modifier:
0.05Developer: Early Development
0.05Developer: 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
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
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)
Defaults
Defaults
08/08/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7741
CAD 0.7486
06/09/2023
Spot Gold:
$1,838.00
$1,961.90
06/09/2023
Spot Silver:
$21.56
$24.30
06/09/2023
Gold:Silver Ratio:
85.25
80.74
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: