Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 ~$1893.7M which is a rise of roughly 79% over the last ten 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.
Quick Links
Login to access
General Details
Financial
01/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,056.12M
$1,893.70M
01/07/2024
$837.58M
Total Assets:
$320.00M
$320.00M
01/07/2024
$0.00M
Total Liabilities:
$7.00M
$7.00M
01/07/2024
$0.00M
Current Assets:
$59.00M
$97.00M
08/02/2024
$38.00M
Current Liabilities:
$1.00M
$1.00M
01/07/2024
$0.00M
Total Debt:
$0.00M
$0.00M
01/07/2024
$0.00M
Cash:
$59.00M
$97.00M
08/02/2024
$38.00M
Enterprise Value:
$997.12M
$1,796.70M
12/07/2026
$799.58M
Cash Flow:
$79.44M
$202.29M
never
$122.85M
Cash Flow Multiple:
13.29
9.36
never
-3.93
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/07/2024
n/a
Misc
01/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
102,958,696
102,958,696
01/07/2024
0
Shares (FD):
105,132,109
105,132,109
01/07/2024
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
10/01/2021
01/07/2024
n/a
Production (Gold Eq Oz.):
(guess) 90,218
(guess) 136,345
08/02/2024
46,127
Production (Silver Eq Oz.) :
(guess) 8,000,000
(guess) 11,000,000
08/02/2024
3,000,000
Initial CapEx (Outstanding):
$30.00M2.84% of MCap
$30.00M1.58% of MCap
01/07/2024
$0.00M
Funding Option:
n/a
n/a
01/07/2024
n/a
Documentation:
none
PRODUCER
09/28/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
09/17/2023
0
Cash Flow Multiplier:
10
12
03/31/2024
2.00
Resource Data
GOLD
01/07/2024 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
01/07/2024
0.00M
Measured & Indicated:
n/a
n/a
01/07/2024
0.00M
Inferred:
n/a
n/a
01/07/2024
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
01/07/2024
0.00M
Measured & Indicated:
n/a
n/a
01/07/2024
0.00M
Inferred:
n/a
n/a
01/07/2024
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
01/07/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/07/2024
$0.00
Total:
n/a
n/a
01/07/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/07/2024
n/a
Open Pit (Avg):
n/a
n/a
01/07/2024
n/a
Recovery Rate:
n/a
n/a
01/07/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/07/2024
0.00M
Annual Production:
n/a
n/a
01/07/2024
n/a
Cash Cost:
n/a
n/a
01/07/2024
n/a
Extra Operating Cost:
n/a
n/a
01/07/2024
n/a
SILVER
01/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
75.00M
75.00M
01/07/2024
0.00M
Measured & Indicated:
80.00M
80.00M
01/07/2024
0.00M
Inferred:
25.00M
25.00M
01/07/2024
0.00M
Reserves & Resources:
105.00M
105.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
66.00M
66.00M
01/07/2024
0.00M
Measured & Indicated:
69.52M
69.52M
01/07/2024
0.00M
Inferred:
11.00M
11.00M
01/07/2024
0.00M
Reserves & Resources:
80.52M
80.52M
never
0.00M
C U R R E N T
Annual Production:
(guess) 8,000,000oz.
(guess) 11,000,000oz.
08/02/2024
3,000,000oz.
Cash Cost:
$5.00
$9.00
08/02/2024
$4.00
Extra Operating Cost:
$8.00
$7.00
05/14/2024
$-1.00
Total:
$13.00
$16.00
08/02/2024
$3.00
Margin (Free Cash Flow):
$9.93 (43.31%)
$18.39 (53.47%)
$8.46
G R A D E
Underground (Avg):
450.00 g/t
450.00 g/t
01/07/2024
n/a
Open Pit (Avg):
n/a
n/a
01/07/2024
n/a
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
09/28/2024
0.00%
F U T U R E
Proven & Probable:
100.00M
100.00M
01/07/2024
0.00M
Annual Production:
7,000,000oz.
10,000,000oz.
08/02/2024
3,000,000oz.
Cash Cost:
$8.00
$10.00
08/02/2024
$2.00
Extra Operating Cost:
$10.00
$9.00
05/14/2024
$-1.00
Property
Last Analysis Data (01/07/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Larder Lake
100% (guess)
10,000
Both
show
1 million oz at 5 gpt
Mostly inferred.
Needs a PEA.
Exploration
Chihuahua , Mexico
Batopilas
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Cinco de Mayo
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Guigui
100%
n/a
n/a
n/a
Exploration
Fresnillo , Mexico
Juanicipio
44%
n/a
n/a
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).
Exploration
Durango , Mexico
La Esperanza
0%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
La Lorena
100%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Lagartos
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Mojina
0%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Nuevo Mundo
100%
n/a
n/a
n/a
Exploration
Utah , USA
Deer Trail
100% (guess)
1,000
n/a
show
Early exploration.
Total Land Package Size (ha):
11,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Larder Lake
100% (guess)
10,000
Both
show
1 million oz at 5 gpt
Mostly inferred.
Needs a PEA.
Exploration
Chihuahua , Mexico
Batopilas
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Cinco de Mayo
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Guigui
100%
n/a
n/a
n/a
Exploration
Fresnillo , Mexico
Juanicipio
44%
n/a
n/a
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).
Exploration
Durango , Mexico
La Esperanza
0%
n/a
n/a
n/a
Exploration
Guanajuato , Mexico
La Lorena
100%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Lagartos
100%
n/a
n/a
n/a
Exploration
Chihuahua , Mexico
Mojina
0%
n/a
n/a
n/a
Exploration
Zacatecas , Mexico
Nuevo Mundo
100%
n/a
n/a
n/a
Exploration
Utah , USA
Deer Trail
100% (guess)
1,000
n/a
show
Early exploration.
Total Land Package Size (ha):
11,000
Profitability (by resource)
Proven & Probable
01/07/2024 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
0.08M
Total (Silver Eq. Oz.):
75.00M
75.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.07M
Silver Eq. Oz.:
66.00M
66.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$655.38M
$1,213.74M
n/a
$558.36M
Total Maximum Profit:
$655.38M
$1,213.74M
n/a
$558.36M
Max Profit / Current MCap:
0.621
0.641
n/a
0.020
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$6.23
$11.54
n/a
$5.31
Total Max Profit Per Share:
$6.23
$11.54
n/a
$5.31
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,418.95
$2,314.84
n/a
$895.89
FD MCap / Silver Eq.:
$16.00
$28.69
n/a
$12.69
FD MCap / Per Metal as % Spot Price:
69.79%
83.43%
n/a
13.65%
Measured & Indicated
01/07/2024 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
0.09M
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
0.08M
Silver Eq. Oz.:
69.52M
69.52M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$690.33M
$1,278.47M
n/a
$588.14M
Total Maximum Profit:
$690.33M
$1,278.47M
n/a
$588.14M
Max Profit / Current MCap:
0.654
0.675
n/a
0.021
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$6.57
$12.16
n/a
$5.59
Total Max Profit Per Share:
$6.57
$12.16
n/a
$5.59
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,347.10
$2,197.63
n/a
$850.53
FD MCap / Silver Eq.:
$15.19
$27.24
n/a
$12.05
FD MCap / Per Metal as % Spot Price:
66.25%
79.21%
n/a
12.96%
Reserves & Resources
01/07/2024 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
0.12M
Total (Silver Eq. Oz.):
105.00M
105.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.09M
Silver Eq. Oz.:
80.52M
80.52M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$799.56M
$1,480.76M
n/a
$681.20M
Total Maximum Profit:
$799.56M
$1,480.76M
n/a
$681.20M
Max Profit / Current MCap:
0.757
0.782
n/a
0.025
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$7.61
$14.08
n/a
$6.48
Total Max Profit Per Share:
$7.61
$14.08
n/a
$6.48
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,163.07
$1,897.41
n/a
$734.34
FD MCap / Silver Eq.:
$13.12
$23.52
n/a
$10.40
FD MCap / Per Metal as % Spot Price:
57.20%
68.39%
n/a
11.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/07/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
10/29/2024
Spot Gold:
$2,033.30
$2,774.50
10/29/2024
$741.20
Spot Silver:
$22.93
$34.39
10/29/2024
$11.46
Gold:Silver Ratio:
88.67
80.68
10/29/2024
-8.00
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: