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: Near-term Producer
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 gold and silver focused junior, near-term producer with one producing mine in Canada and one exploration property. Currently they produce roughly 250koz. of gold per year. They have approximately 15Moz. of gold and 700Moz. of silver in the reserves and resources category of which 5Moz. of gold and 600Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$834.62M which is a rise of roughly 185% over the last ten months. As of 01/27/2025 they have ~C$70M debt and ~C$38.75M cash. They have 771M 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 $834.62M 01/27/2025
Total Assets: $81.89M $78.91M 05/10/2024
Total Liabilities: $1.46M $71.87M 01/27/2025
Current Assets: $40.21M $38.75M 05/10/2024
Current Liabilities: $1.46M $1.41M 05/10/2024
Total Debt: $0.00M $70.46M 01/27/2025
Cash: $40.21M $38.75M 05/10/2024
Enterprise Value: $252.20M $866.33M 06/14/1997
Cash Flow: $0.00M $258.80M never
Cash Flow Multiple: 0.00 3.22 never
Net Debt to
Cash Flow Ratio:		 n/a 0.12 never
Finance within 1 year: 05/10/2024
Misc 05/10/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 397,299,215 771,000,000 01/27/2025
Shares (FD): 421,000,000 795,000,000 01/27/2025
Insider Ownership: n/a 35% 01/27/2025
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) 
250,000		 01/27/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
22,662,137		 01/27/2025
Initial CapEx (Outstanding): $650.00M
222.29% of MCap		 $650.00M
77.88% of MCap 		05/10/2024
Funding Option: n/a n/a 05/10/2024
Documentation: none PFS 01/27/2025
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.2
Developer: Near-term Producer
 01/27/2025
Cash Flow Multiplier: 3 5 01/27/2025

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 2.30M 01/27/2025
Measured & Indicated: n/a 5.00M 01/27/2025
Inferred: n/a 10.00M 01/27/2025
Reserves & Resources: n/a 15.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a 1.96M 01/27/2025
Measured & Indicated: n/a 3.79M 01/27/2025
Inferred: n/a 4.25M 01/27/2025
Reserves & Resources: n/a 8.04M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
250,000oz.		 01/27/2025
Cash Cost: n/a $1,300 01/27/2025
Extra Operating Cost: n/a $600 01/27/2025
Total: n/a $1,900 01/27/2025
Margin (Free Cash Flow): $1,035 (35%)
G
R
A
D
E		 Underground (Avg): n/a 7.00 g/t 01/27/2025
Open Pit (Avg): n/a 1.00 g/t 01/27/2025
Recovery Rate: n/a (CG)  85.00% 01/27/2025
F
U
T
U
R
E		 Proven & Probable: n/a 12.00M 01/27/2025
Annual Production: n/a 350,000oz. 01/27/2025
Cash Cost: n/a $1,400 01/27/2025
Extra Operating Cost: n/a $600 01/27/2025
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% 01/27/2025
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
Prod Porcupine 100% show
16M oz of resources
Open pit and Underground
Acquired from Newmont in 2025
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): 175,000  

Profitability (by resource)

Proven &
Probable		 05/10/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 2.30M 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 1.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $2,023.82M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $2,023.82M n/a
Max Profit / Current MCap: n/a 2.425 n/a
Max Profit Per Share (Gold): n/a $2.55 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $2.55 n/a
Total Free Profit Per Share: n/a $1.06 n/a
FD MCap / Gold Eq.: n/a $426.92 n/a
FD MCap / Silver Eq.: n/a $4.71 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 14.54% n/a
Measured &
Indicated		 05/10/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 43.03% n/a
Percentage Silver: 100.00% 56.97% n/a
Total (Gold Eq. Oz.): n/a 11.62M n/a
Total (Silver Eq. Oz.): 600.00M 1,053.24M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 7.76M n/a
Silver Eq. Oz.: 360.00M 703.65M n/a
Maximum Profit (Gold): n/a $3,924.44M n/a
Maximum Profit (Silver): $763.20M $2,296.80M n/a
Total Maximum Profit: $763.20M $6,221.24M n/a
Max Profit / Current MCap: 2.610 7.454 n/a
Max Profit Per Share (Gold): n/a $4.94 n/a
Max Profit Per Share (Silver): $1.81 $2.89 n/a
Total Max Profit Per Share: $1.81 $7.83 n/a
Total Free Profit Per Share: $0.86 $6.34 n/a
FD MCap / Gold Eq.: $68.16 $107.52 n/a
FD MCap / Silver Eq.: $0.81 $1.19 n/a
FD MCap / Per Metal
as % Spot Price:		 2.89% 3.66% n/a

Reserves &
Resources		 05/10/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 66.01% n/a
Percentage Silver: 100.00% 33.99% n/a
Total (Gold Eq. Oz.): n/a 22.72M n/a
Total (Silver Eq. Oz.): 700.00M 2,059.73M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 12.43M n/a
Silver Eq. Oz.: 397.50M 1,126.40M n/a
Maximum Profit (Gold): n/a $8,324.04M n/a
Maximum Profit (Silver): $842.70M $2,536.05M n/a
Total Maximum Profit: $842.70M $10,860.09M n/a
Max Profit / Current MCap: 2.882 13.012 n/a
Max Profit Per Share (Gold): n/a $10.47 n/a
Max Profit Per Share (Silver): $2.00 $3.19 n/a
Total Max Profit Per Share: $2.00 $13.66 n/a
Total Free Profit Per Share: $1.05 $12.17 n/a
FD MCap / Gold Eq.: $61.73 $67.17 n/a
FD MCap / Silver Eq.: $0.74 $0.74 n/a
FD MCap / Per Metal
as % Spot Price:		 2.62% 2.29% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults