Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:MSV
CAD
OTCMKTS:MISVF
USD
Description
Minco Silver Corp are a silver focused junior, late stage development company with one mine in development in China (PR) and one exploration property. They have approximately 130Moz. of silver in the reserves and resources category of which 80Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9.15M which is a fall of roughly 6% over the last six months. As of 08/08/2022 they have no debt and ~C$26.16M cash. They have 61M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$9.74M
$9.15M
08/08/2022
$-0.59M
Total Assets:
$37.93M
$36.63M
08/08/2022
$-1.30M
Total Liabilities:
$0.77M
$0.75M
08/08/2022
$-0.03M
Current Assets:
$37.16M
$35.88M
08/08/2022
$-1.27M
Current Liabilities:
$0.77M
$0.75M
08/08/2022
$-0.03M
Total Debt:
$0.00M
$0.00M
08/08/2022
$0.00M
Cash:
$27.09M
$26.16M
08/08/2022
$-0.93M
Enterprise Value:
$-17.35M
$-17.01M
06/17/1969
$0.34M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
08/08/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/08/2022
0.00%
Misc
08/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
61,000,000
61,000,000
08/08/2022
0
Shares (FD):
68,000,000
68,000,000
08/08/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2027
08/08/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/08/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/08/2022
0
Initial CapEx (Outstanding):
$73.00M749.64% of Mkt.Cap
$73.00M797.84% of Mkt.Cap
08/08/2022
$0.00M
Funding Option:
n/a
n/a
08/08/2022
n/a
Documentation:
none
FS
08/08/2022
n/a
Value Adjustment:
-33%
-33%
never
0%
Resource Data
GOLD
08/08/2022 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
08/08/2022
0.00M
Measured & Indicated:
n/a
n/a
08/08/2022
0.00M
Inferred:
n/a
n/a
08/08/2022
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
08/08/2022
0.00M
Measured & Indicated:
n/a
n/a
08/08/2022
0.00M
Inferred:
n/a
n/a
08/08/2022
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
08/08/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/08/2022
$0.00
Average Grade:
n/a
n/a
08/08/2022
n/a
Recovery Rate:
n/a
n/a
08/08/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/08/2022
0.00M
Annual Production:
n/a
n/a
08/08/2022
n/a
Cash Cost:
n/a
n/a
08/08/2022
n/a
Extra Operating Cost:
n/a
n/a
08/08/2022
n/a
SILVER
08/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
50.00M
50.00M
08/08/2022
0.00M
Measured & Indicated:
80.00M
80.00M
08/08/2022
0.00M
Inferred:
50.00M
50.00M
08/08/2022
0.00M
Reserves & Resources:
130.00M
130.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
45.00M
45.00M
08/08/2022
0.00M
Measured & Indicated:
66.60M
66.60M
08/08/2022
0.00M
Inferred:
22.50M
22.50M
08/08/2022
0.00M
Reserves & Resources:
89.10M
89.10M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/08/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/08/2022
$0.00
Average Grade:
180.00 g/t
180.00 g/t
08/08/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/08/2022
0.00%
F U T U R E
Proven & Probable:
80.00M
80.00M
08/08/2022
0.00M
Annual Production:
5,000,000oz.
5,000,000oz.
08/08/2022
0oz.
Cash Cost:
$10.00
$10.00
08/08/2022
$0.00
Extra Operating Cost:
$7.00
$7.00
08/08/2022
$0.00
Property
Last Analysis Data (08/08/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guangzhou , China (PR)
Fuwan
90%
17,000
Open Pit
show
150 million oz deposit (180 gpt).
Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz
Need permits (EIA and Mining), then financing.
Exploration
China , China (PR)
Changkeng
51% (guess)
n/a
n/a
show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha):
17,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Guangzhou , China (PR)
Fuwan
90%
17,000
Open Pit
show
150 million oz deposit (180 gpt).
Feasibility Study
$73 capex
3,000 tpd (5.5 million oz year)
Cash costs $6 per oz
Need permits (EIA and Mining), then financing.
Exploration
China , China (PR)
Changkeng
51% (guess)
n/a
n/a
show
1 million oz deposit (3.5 gpt)
Total Land Package Size (ha):
17,000
Profitability (by resource)
Proven & Probable
08/08/2022 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
0.03M
Total (Silver Eq. Oz.):
50.00M
50.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.03M
Silver Eq. Oz.:
45.00M
45.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$96.24M
$141.83M
n/a
$45.59M
Total Maximum Profit:
$96.24M
$141.83M
n/a
$45.59M
Max Profit / Current MCap:
9.883
15.501
n/a
5.618
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.42
$2.09
n/a
$0.67
Total Max Profit Per Share:
$1.42
$2.09
n/a
$0.67
Total Free Profit Per Share:
$1.23
$1.91
n/a
$0.68
FD Mkt. Cap / Gold Eq.:
$18.45
$16.53
n/a
$-1.91
FD Mkt. Cap / Silver Eq.:
$0.22
$0.20
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
1.00%
0.86%
n/a
-0.15%
Measured & Indicated
08/08/2022 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
0.05M
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
0.04M
Silver Eq. Oz.:
66.60M
66.60M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$142.43M
$209.90M
n/a
$67.47M
Total Maximum Profit:
$142.43M
$209.90M
n/a
$67.47M
Max Profit / Current MCap:
14.627
22.941
n/a
8.314
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.09
$3.09
n/a
$0.99
Total Max Profit Per Share:
$2.09
$3.09
n/a
$0.99
Total Free Profit Per Share:
$1.91
$2.91
n/a
$1.00
FD Mkt. Cap / Gold Eq.:
$12.46
$11.17
n/a
$-1.29
FD Mkt. Cap / Silver Eq.:
$0.15
$0.14
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
0.68%
0.58%
n/a
-0.10%
Reserves & Resources
08/08/2022 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
0.07M
Total (Silver Eq. Oz.):
130.00M
130.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.05M
Silver Eq. Oz.:
89.10M
89.10M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$190.55M
$280.81M
n/a
$90.26M
Total Maximum Profit:
$190.55M
$280.81M
n/a
$90.26M
Max Profit / Current MCap:
19.568
30.691
n/a
11.123
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.80
$4.13
n/a
$1.33
Total Max Profit Per Share:
$2.80
$4.13
n/a
$1.33
Total Free Profit Per Share:
$2.62
$3.95
n/a
$1.33
FD Mkt. Cap / Gold Eq.:
$9.32
$8.35
n/a
$-0.97
FD Mkt. Cap / Silver Eq.:
$0.11
$0.10
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
0.51%
0.43%
n/a
-0.07%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/08/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7741
CAD 0.7475
01/31/2023
Spot Gold:
$1,838.00
$1,928.80
01/31/2023
$90.80
Spot Silver:
$21.56
$23.72
01/31/2023
$2.16
Gold:Silver Ratio:
85.25
81.32
01/31/2023
-3.94
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: