Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$30.00M1.79% of Mkt.Cap
$30.00M2.23% 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)
Defaults
Defaults
01/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/09/2023
Spot Gold:
$1,865.50
$1,881.90
02/09/2023
$16.40
Spot Silver:
$23.82
$22.46
02/09/2023
$-1.36
Gold:Silver Ratio:
78.32
83.79
02/09/2023
5.47
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: