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

MAG Silver Corp

www: www.magsilver.com   email: info@magsilver.com
Category: Mid-tier 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:MAG CAD
NYSEAMERICAN:MAG USD

Description

MAG Silver Corp are a silver focused mid-tier producer with exploration properties in Canada, Mexico and USA. They have approximately 105Moz. of silver in the reserves and resources category of which 80Moz. are in the measured and indicated category. They have a market capitalisation of ~$1451.66M which is a rise of roughly 37% over the last twelve months. As of 01/07/2024 they have no debt and ~$97M cash. They have 103M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,056.12M $1,451.66M 01/07/2024
Total Assets: $320.00M $320.00M 01/07/2024
Total Liabilities: $7.00M $7.00M 01/07/2024
Current Assets: $59.00M $97.00M 08/02/2024
Current Liabilities: $1.00M $1.00M 01/07/2024
Total Debt: $0.00M $0.00M 01/07/2024
Cash: $59.00M $97.00M 08/02/2024
Enterprise Value: $997.12M $1,354.66M 12/04/2012
Cash Flow: $79.44M $147.62M never
Cash Flow Multiple: 13.29 9.83 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/07/2024
Misc 01/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 102,958,696 102,958,696 01/07/2024
Shares (FD): 105,132,109 105,132,109 01/07/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 10/01/2021 01/07/2024
Production (Gold Eq Oz.): (guess) 
90,218		 (guess) 
123,500		 08/02/2024
Production (Silver Eq Oz.): (guess) 
8,000,000		 (guess) 
11,000,000		 08/02/2024
Initial CapEx (Outstanding): $30.00M
2.84% of MCap		 $30.00M
2.07% of MCap 		01/07/2024
Funding Option: n/a n/a 01/07/2024
Documentation: none PRODUCER 11/01/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 09/17/2023
Cash Flow Multiplier: 10 12 03/31/2024

Resource Data

GOLD 01/07/2024
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 01/07/2024
Measured & Indicated: n/a n/a 01/07/2024
Inferred: n/a n/a 01/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/07/2024
Measured & Indicated: n/a n/a 01/07/2024
Inferred: n/a n/a 01/07/2024
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 01/07/2024
Extra Operating Cost: n/a n/a 01/07/2024
Total: n/a n/a 01/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/07/2024
Open Pit (Avg): n/a n/a 01/07/2024
Recovery Rate: n/a n/a 01/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/07/2024
Annual Production: n/a n/a 01/07/2024
Cash Cost: n/a n/a 01/07/2024
Extra Operating Cost: n/a n/a 01/07/2024
SILVER 01/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 75.00M 75.00M 01/07/2024
Measured & Indicated: 80.00M 80.00M 01/07/2024
Inferred: 25.00M 25.00M 01/07/2024
Reserves & Resources: 105.00M 105.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 66.00M 66.00M 01/07/2024
Measured & Indicated: 69.52M 69.52M 01/07/2024
Inferred: 11.00M 11.00M 01/07/2024
Reserves & Resources: 80.52M 80.52M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
11,000,000oz.		 08/02/2024
Cash Cost: $5.00 $9.00 08/02/2024
Extra Operating Cost: $8.00 $7.00 05/14/2024
Total: $13.00 $16.00 08/02/2024
Margin (Free Cash Flow): $9.93 (43.31%) $13.42 (45.62%)
G
R
A
D
E		 Underground (Avg): 450.00 g/t 450.00 g/t 01/07/2024
Open Pit (Avg): n/a n/a 01/07/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 11/01/2024
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 01/07/2024
Annual Production: 7,000,000oz. 10,000,000oz. 08/02/2024
Cash Cost: $8.00 $10.00 08/02/2024
Extra Operating Cost: $10.00 $9.00 05/14/2024

Property

Last Analysis Data  (01/07/2024)
Stage Name Owned Au Ag Cu Notes
Exp Larder Lake 100% show
1 million oz at 5 gpt

Mostly inferred.

Needs a PEA.
Exp Batopilas 100% n/a
Exp Cinco de Mayo 100% n/a
Exp Guigui 100% n/a
Exp Juanicipio 44% show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exp La Esperanza 0% n/a
Exp La Lorena 100% n/a
Exp Lagartos 100% n/a
Exp Mojina 0% n/a
Exp Nuevo Mundo 100% n/a
Exp Deer Trail 100% show
Early exploration.
Total Land Package Size (ha): 11,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Larder Lake 100% show
1 million oz at 5 gpt

Mostly inferred.

Needs a PEA.
Exp Batopilas 100% n/a
Exp Cinco de Mayo 100% n/a
Exp Guigui 100% n/a
Exp Juanicipio 44% show
Large high grade JV with Fresnillo. 44% interest. $132 capex (their share). Zero cash costs projected. 4.5 million oz of production (their share).
Exp La Esperanza 0% n/a
Exp La Lorena 100% n/a
Exp Lagartos 100% n/a
Exp Mojina 0% n/a
Exp Nuevo Mundo 100% n/a
Exp Deer Trail 100% show
Early exploration.
Total Land Package Size (ha): 11,000  

Profitability (by resource)

Proven &
Probable		 01/07/2024
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.): 75.00M 75.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 66.00M 66.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $655.38M $885.72M n/a
Total Maximum Profit: $655.38M $885.72M n/a
Max Profit / Current MCap: 0.621 0.610 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $6.23 $8.42 n/a
Total Max Profit Per Share: $6.23 $8.42 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,418.95 $1,959.05 n/a
FD MCap / Silver Eq.: $16.00 $21.99 n/a
FD MCap / Per Metal
as % Spot Price:		 69.79% 74.76% n/a
Measured &
Indicated		 01/07/2024
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.): 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.: 69.52M 69.52M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $690.33M $932.96M n/a
Total Maximum Profit: $690.33M $932.96M n/a
Max Profit / Current MCap: 0.654 0.643 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $6.57 $8.87 n/a
Total Max Profit Per Share: $6.57 $8.87 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,347.10 $1,859.86 n/a
FD MCap / Silver Eq.: $15.19 $20.88 n/a
FD MCap / Per Metal
as % Spot Price:		 66.25% 70.98% n/a

Reserves &
Resources		 01/07/2024
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.): 105.00M 105.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 80.52M 80.52M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $799.56M $1,080.58M n/a
Total Maximum Profit: $799.56M $1,080.58M n/a
Max Profit / Current MCap: 0.757 0.744 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $7.61 $10.28 n/a
Total Max Profit Per Share: $7.61 $10.28 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,163.07 $1,605.78 n/a
FD MCap / Silver Eq.: $13.12 $18.03 n/a
FD MCap / Per Metal
as % Spot Price:		 57.20% 61.28% 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.     ×