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

Discovery Silver Corp

www: discoverysilver.com   email: info@discoverysilver.com
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:DSV CAD
OTCMKTS:DSVSF USD

Description

Discovery Silver Corp are a silver focused junior, late stage developer with one exploration property in Mexico. They have approximately 700Moz. of silver in the reserves and resources category of which 600Moz. are in the measured and indicated category. They have a market capitalisation of ~C$250.22M which is a fall of roughly 14% over the last seven months. As of 05/10/2024 they have no debt and ~C$39.38M cash. They have 397M 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 05/10/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $292.41M $250.22M 05/10/2024
Total Assets: $81.89M $80.20M 05/10/2024
Total Liabilities: $1.46M $1.43M 05/10/2024
Current Assets: $40.21M $39.38M 05/10/2024
Current Liabilities: $1.46M $1.43M 05/10/2024
Total Debt: $0.00M $0.00M 05/10/2024
Cash: $40.21M $39.38M 05/10/2024
Enterprise Value: $252.20M $210.83M 09/06/1976
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: 05/10/2024
Misc 05/10/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 397,299,215 397,299,215 05/10/2024
Shares (FD): 421,000,000 421,000,000 05/10/2024
Insider Ownership: n/a 35% 06/19/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2027 05/10/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/10/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/10/2024
Initial CapEx (Outstanding): $650.00M
222.29% of MCap		 $650.00M
259.77% of MCap 		05/10/2024
Funding Option: n/a n/a 05/10/2024
Documentation: none PFS 06/19/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 05/10/2024
Cash Flow Multiplier: 3 3 05/10/2024

Resource Data

GOLD 05/10/2024
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 05/10/2024
Measured & Indicated: n/a n/a 05/10/2024
Inferred: n/a n/a 05/10/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/10/2024
Measured & Indicated: n/a n/a 05/10/2024
Inferred: n/a n/a 05/10/2024
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 05/10/2024
Extra Operating Cost: n/a n/a 05/10/2024
Total: n/a n/a 05/10/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/10/2024
Open Pit (Avg): n/a n/a 05/13/2023
Recovery Rate: n/a n/a 05/10/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/10/2024
Annual Production: n/a n/a 05/10/2024
Cash Cost: n/a n/a 05/10/2024
Extra Operating Cost: n/a n/a 05/10/2024
SILVER 05/10/2024
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 05/10/2024
Measured & Indicated: 600.00M 600.00M 05/10/2024
Inferred: 100.00M 100.00M 05/10/2024
Reserves & Resources: 700.00M 700.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/10/2024
Measured & Indicated: 360.00M 360.00M 05/10/2024
Inferred: 37.50M 37.50M 05/10/2024
Reserves & Resources: 397.50M 397.50M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/10/2024
Extra Operating Cost: n/a n/a 05/10/2024
Total: $26.00 $26.00 05/10/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/10/2024
Open Pit (Avg): n/a 80.00 g/t 05/13/2023
Recovery Rate: (CG)  75.00% (CG)  75.00% 06/19/2024
F
U
T
U
R
E		 Proven & Probable: 600.00M 600.00M 05/10/2024
Annual Production: 33,000,000oz. 33,000,000oz. 05/10/2024
Cash Cost: $13.00 $13.00 05/10/2024
Extra Operating Cost: $13.00 $13.00 05/10/2024

Property

Last Analysis Data  (05/10/2024)
Stage Name Owned Au Ag Cu Notes
Exp Cordero 100% show
Huge project they are trying to sell or option.

500 million oz of silver at 90 gpt (80 to 85% recovery)

Large offsets in zinc and lead.

Economic at $22 silver.

25% IRR at $22 silver.
Total Land Package Size (ha): 35,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Cordero 100% show
Huge project they are trying to sell or option.

500 million oz of silver at 90 gpt (80 to 85% recovery)

Large offsets in zinc and lead.

Economic at $22 silver.

25% IRR at $22 silver.
Total Land Package Size (ha): 35,000  

Profitability (by resource)

Proven &
Probable		 05/10/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 05/10/2024
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.): 600.00M 600.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 360.00M 360.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $763.20M $1,879.20M n/a
Total Maximum Profit: $763.20M $1,879.20M n/a
Max Profit / Current MCap: 2.610 7.510 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.81 $4.46 n/a
Total Max Profit Per Share: $1.81 $4.46 n/a
Total Free Profit Per Share: $0.86 $3.63 n/a
FD MCap / Gold Eq.: $68.16 $59.34 n/a
FD MCap / Silver Eq.: $0.81 $0.70 n/a
FD MCap / Per Metal
as % Spot Price:		 2.89% 2.23% n/a

Reserves &
Resources		 05/10/2024
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.): 700.00M 700.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 397.50M 397.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $842.70M $2,074.95M n/a
Total Maximum Profit: $842.70M $2,074.95M n/a
Max Profit / Current MCap: 2.882 8.293 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.00 $4.93 n/a
Total Max Profit Per Share: $2.00 $4.93 n/a
Total Free Profit Per Share: $1.05 $4.10 n/a
FD MCap / Gold Eq.: $61.73 $53.75 n/a
FD MCap / Silver Eq.: $0.74 $0.63 n/a
FD MCap / Per Metal
as % Spot Price:		 2.62% 2.02% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults