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

Minco Silver Corp

www: www.mincosilver.ca   email: pr@mincosilver.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:MSV CAD
OTCMKTS:MISVF USD

Description

Minco Silver Corp are a silver focused junior, late stage developer with one mine in development in China (PR) and three exploration properties. 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$16.04M which is a rise of roughly 75% over the last two years. As of 08/04/2023 they have no debt and ~C$3.57M cash. They have 61M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 08/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $9.16M $16.04M 08/04/2023
MCap (OS): $8.22M $14.39M 08/04/2023
Total Assets: $38.91M $37.17M 08/04/2023
Total Liabilities: $2.99M $2.86M 08/04/2023
Current Assets: $38.17M $36.46M 08/04/2023
Current Liabilities: $1.50M $1.43M 08/04/2023
Total Debt: $0.00M $0.00M 08/04/2023
Cash: $3.74M $3.57M 08/04/2023
Debt (Net): $-3.74M $-3.57M
Enterprise Value: $5.42M $12.47M 05/25/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/04/2023
Misc 08/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 61,000,000 61,000,000 08/04/2023
Shares (FD): 68,000,000 68,000,000 08/04/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 08/04/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/04/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/04/2023
Development Phase: none FS Released 08/18/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
Permit Issues
 3
Permit Issues
 08/04/2023
Cash Flow Multiple: 1 1 08/04/2023

Resource Data

GOLD 08/04/2023
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 08/04/2023
Measured & Indicated: n/a n/a 08/04/2023
Inferred: n/a n/a 08/04/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/04/2023
Measured & Indicated: n/a n/a 08/04/2023
Inferred: n/a n/a 08/04/2023
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 08/04/2023
Extra Operating Cost: n/a n/a 08/04/2023
Total: n/a n/a 08/04/2023
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/04/2023
Open Pit (Avg): n/a n/a 08/04/2023
Recovery Rate: n/a n/a 08/04/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/04/2023
Annual Production: n/a n/a 08/04/2023
Cash Cost: n/a n/a 08/04/2023
Extra Operating Cost: n/a n/a 08/04/2023
SILVER 08/04/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 50.00M 50.00M 08/04/2023
Measured & Indicated: 80.00M 80.00M 08/04/2023
Inferred: 50.00M 50.00M 08/04/2023
Reserves & Resources: 130.00M 130.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 45.00M 45.00M 08/04/2023
Measured & Indicated: 66.60M 66.60M 08/04/2023
Inferred: 22.50M 22.50M 08/04/2023
Reserves & Resources: 89.10M 89.10M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/04/2023
Extra Operating Cost: n/a n/a 08/04/2023
Total: $22.00 $22.00 08/04/2023
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 08/04/2023
Open Pit (Avg): n/a n/a 08/04/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/18/2024
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 08/04/2023
Annual Production: 5,000,000oz. 5,000,000oz. 08/04/2023
Cash Cost: $12.00 $12.00 08/04/2023
Extra Operating Cost: $10.00 $10.00 08/04/2023

Property

Last Analysis Data  (08/04/2023)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Fuwan
90 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.

Size: 17,000 ha
Exp Changkeng
51 show
1 million oz deposit (3.5 gpt)
Exp Sagvoll
100 show
13K trend
Early exploration
Exp Sulitjelma
100 show
20K trend
Early exploration
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Fuwan
90 111.00 28.00 73.00 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.

Size: 17,000 ha
Exp Changkeng
51 show
1 million oz deposit (3.5 gpt)
Exp Sagvoll
100 show
13K trend
Early exploration
Exp Sulitjelma
100 show
20K trend
Early exploration

Profitability (by resource)

Proven &
Probable		 08/04/2023
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.): 50.00M 50.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 45.00M 45.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $71.55M $1,198.80M n/a
Total Maximum Profit: $71.55M $1,198.80M n/a
Max Profit / Current MCap: 7.811 74.727 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.05 $17.63 n/a
Total Max Profit Per Share: $1.05 $17.63 n/a
Total Free Profit Per Share: $0.87 $17.30 n/a
FD MCap / Gold Eq.: $16.76 $29.30 n/a
FD MCap / Silver Eq.: $0.20 $0.36 n/a
FD MCap / Per Metal
as % Spot Price:		 0.86% 0.73% n/a
EV / Gold Eq.: $9.91 $22.77 n/a
EV / Silver Eq.: $0.12 $0.28 n/a
EV / Per Metal
as % Spot Price:		 0.51% 0.57% n/a
Measured &
Indicated		 08/04/2023
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.: 66.60M 66.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $105.89M $1,774.22M n/a
Total Maximum Profit: $105.89M $1,774.22M n/a
Max Profit / Current MCap: 11.561 110.596 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.56 $26.09 n/a
Total Max Profit Per Share: $1.56 $26.09 n/a
Total Free Profit Per Share: $1.38 $25.76 n/a
FD MCap / Gold Eq.: $11.32 $19.79 n/a
FD MCap / Silver Eq.: $0.14 $0.24 n/a
FD MCap / Per Metal
as % Spot Price:		 0.58% 0.50% n/a
EV / Gold Eq.: $6.70 $15.38 n/a
EV / Silver Eq.: $0.08 $0.19 n/a
EV / Per Metal
as % Spot Price:		 0.34% 0.38% n/a

Reserves &
Resources		 08/04/2023
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.): 130.00M 130.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 89.10M 89.10M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $141.67M $2,373.62M n/a
Total Maximum Profit: $141.67M $2,373.62M n/a
Max Profit / Current MCap: 15.466 147.960 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.08 $34.91 n/a
Total Max Profit Per Share: $2.08 $34.91 n/a
Total Free Profit Per Share: $1.90 $34.58 n/a
FD MCap / Gold Eq.: $8.46 $14.80 n/a
FD MCap / Silver Eq.: $0.10 $0.18 n/a
FD MCap / Per Metal
as % Spot Price:		 0.44% 0.37% n/a
EV / Gold Eq.: $5.01 $11.50 n/a
EV / Silver Eq.: $0.06 $0.14 n/a
EV / Per Metal
as % Spot Price:		 0.26% 0.29% 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.     ×