Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

Symbol Data

Symbol Currency
NYSEAMERICAN:MAG USD
TSE:MAG CAD

Description

MAG Silver Corp are a silver focused mid-tier producer with exploration properties in Canada, Mexico and USA. They have approximately 150Moz. of silver in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~$1346.11M which is a fall of roughly 20% over the last one months. As of 01/07/2023 they have no debt and ~$40M cash. They have 99M 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 01/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,673.50M $1,346.11M 01/07/2023 $-327.39M
Total Assets: $320.00M $320.00M 01/07/2023 $0.00M
Total Liabilities: $7.00M $7.00M 01/07/2023 $0.00M
Current Assets: $40.00M $40.00M 01/07/2023 $0.00M
Current Liabilities: $1.00M $1.00M 01/07/2023 $0.00M
Total Debt: $0.00M $0.00M 01/07/2023 $0.00M
Cash: $40.00M $40.00M 01/07/2023 $0.00M
Enterprise Value: $1,633.50M $1,306.11M 05/22/2011 $-327.39M
Cash Flow: $58.04M $52.33M never $-5.71M
Cash Flow Multiple: 28.83 25.72 never -3.11
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/07/2023 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/07/2023 0.00%
Misc 01/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 99,000,000 99,000,000 01/07/2023 0
Shares (FD): 101,000,000 101,000,000 01/07/2023 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 10/01/2021 01/07/2023 n/a
Production (Gold Eq Oz.): (guess) 
76,612		 (guess) 
71,608		 01/07/2023 -5,004
Production (Silver Eq Oz.): (guess) 
6,000,000		 (guess) 
6,000,000		 01/07/2023 0
Initial CapEx (Outstanding): $30.00M
1.79% of Mkt.Cap		 $30.00M
2.23% of Mkt.Cap 		01/07/2023 $0.00M
Funding Option: n/a n/a 01/07/2023 n/a
Documentation: none PRODUCER 01/07/2023 n/a
Value Adjustment: 150% 150% never 0%

Resource Data

GOLD 01/07/2023
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 01/07/2023 0.00M
Measured & Indicated: n/a n/a 01/07/2023 0.00M
Inferred: n/a n/a 01/07/2023 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 01/07/2023 0.00M
Measured & Indicated: n/a n/a 01/07/2023 0.00M
Inferred: n/a n/a 01/07/2023 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 01/07/2023 $0.00
Extra Operating Cost: n/a n/a 01/07/2023 $0.00
Average Grade: n/a n/a 01/07/2023 n/a
Recovery Rate: n/a n/a 01/07/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/07/2023 0.00M
Annual Production: n/a n/a 01/07/2023 n/a
Cash Cost: n/a n/a 01/07/2023 n/a
Extra Operating Cost: n/a n/a 01/07/2023 n/a
SILVER 01/07/2023
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 01/07/2023 0.00M
Measured & Indicated: 75.00M 75.00M 01/07/2023 0.00M
Inferred: 75.00M 75.00M 01/07/2023 0.00M
Reserves & Resources: 150.00M 150.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 71.25M 71.25M 01/07/2023 0.00M
Measured & Indicated: 71.25M 71.25M 01/07/2023 0.00M
Inferred: 35.63M 35.63M 01/07/2023 0.00M
Reserves & Resources: 106.88M 106.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,000,000oz.		 (guess) 
6,000,000oz.		 01/07/2023 0oz.
Cash Cost: $5.00 $5.00 01/07/2023 $0.00
Extra Operating Cost: $5.00 $5.00 01/07/2023 $0.00
Average Grade: 300.00 g/t 300.00 g/t 01/07/2023 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 01/07/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 125.00M 125.00M 01/07/2023 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 01/07/2023 0oz.
Cash Cost: $6.00 $6.00 01/07/2023 $0.00
Extra Operating Cost: $6.00 $6.00 01/07/2023 $0.00

Property

Last Analysis Data  (01/07/2023)
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		 01/07/2023
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 -0.06M
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 -0.06M
Silver Eq. Oz.: 71.25M 71.25M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,723.18M $1,553.61M n/a $-169.58M
Total Maximum Profit: $1,723.18M $1,553.61M n/a $-169.58M
Max Profit / Current MCap: 1.030 1.154 n/a 0.124
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $17.06 $15.38 n/a $-1.68
Total Max Profit Per Share: $17.06 $15.38 n/a $-1.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,839.48 $1,583.00 n/a $-256.47
FD Mkt. Cap / Silver Eq.: $23.49 $18.89 n/a $-4.59
FD Mkt. Cap / Per Metal
as % Spot Price:		 98.60% 84.12% n/a -14.49%
Measured &
Indicated		 01/07/2023
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 -0.06M
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 -0.06M
Silver Eq. Oz.: 71.25M 71.25M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,723.18M $1,553.61M n/a $-169.58M
Total Maximum Profit: $1,723.18M $1,553.61M n/a $-169.58M
Max Profit / Current MCap: 1.030 1.154 n/a 0.124
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $17.06 $15.38 n/a $-1.68
Total Max Profit Per Share: $17.06 $15.38 n/a $-1.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,839.48 $1,583.00 n/a $-256.47
FD Mkt. Cap / Silver Eq.: $23.49 $18.89 n/a $-4.59
FD Mkt. Cap / Per Metal
as % Spot Price:		 98.60% 84.12% n/a -14.49%

Reserves &
Resources		 01/07/2023
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 -0.13M
Total (Silver Eq. Oz.): 150.00M 150.00M 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.: 106.88M 106.88M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,584.77M $2,330.41M n/a $-254.36M
Total Maximum Profit: $2,584.77M $2,330.41M n/a $-254.36M
Max Profit / Current MCap: 1.545 1.731 n/a 0.187
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $25.59 $23.07 n/a $-2.52
Total Max Profit Per Share: $25.59 $23.07 n/a $-2.52
Total Free Profit Per Share: $3.07 $5.18 n/a $2.11
FD Mkt. Cap / Gold Eq.: $1,226.32 $1,055.33 n/a $-170.98
FD Mkt. Cap / Silver Eq.: $15.66 $12.60 n/a $-3.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 65.74% 56.08% n/a -9.66%

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.     ×