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: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$9.29M which is a rise of roughly 1% over the last fifteen months. As of 08/04/2023 they have no debt and ~C$3.6M 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
08/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$9.16M
$9.29M
08/04/2023
$0.13M
Total Assets:
$38.91M
$37.41M
08/04/2023
$-1.51M
Total Liabilities:
$2.99M
$2.88M
08/04/2023
$-0.12M
Current Assets:
$38.17M
$36.69M
08/04/2023
$-1.48M
Current Liabilities:
$1.50M
$1.44M
08/04/2023
$-0.06M
Total Debt:
$0.00M
$0.00M
08/04/2023
$0.00M
Cash:
$3.74M
$3.60M
08/04/2023
$-0.14M
Enterprise Value:
$5.42M
$5.70M
03/07/1970
$0.28M
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:
08/04/2023
n/a
Misc
08/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
61,000,000
61,000,000
08/04/2023
0
Shares (FD):
68,000,000
68,000,000
08/04/2023
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
01/01/2028
08/04/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/04/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/04/2023
0
Initial CapEx (Outstanding):
$73.00M796.96% of MCap
$73.00M785.45% of MCap
08/04/2023
$0.00M
Funding Option:
n/a
n/a
08/04/2023
n/a
Documentation:
none
FS
08/18/2024
n/a
Future MCap Modifier:
0.03Permit Issues
0.03Permit Issues
08/04/2023
0
Cash Flow Multiplier:
1
1
08/04/2023
0.00
Resource Data
GOLD
08/04/2023 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
08/04/2023
0.00M
Measured & Indicated:
n/a
n/a
08/04/2023
0.00M
Inferred:
n/a
n/a
08/04/2023
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
08/04/2023
0.00M
Measured & Indicated:
n/a
n/a
08/04/2023
0.00M
Inferred:
n/a
n/a
08/04/2023
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
08/04/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/04/2023
$0.00
Total:
n/a
n/a
08/04/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/04/2023
n/a
Open Pit (Avg):
n/a
n/a
08/04/2023
n/a
Recovery Rate:
n/a
n/a
08/04/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/04/2023
0.00M
Annual Production:
n/a
n/a
08/04/2023
n/a
Cash Cost:
n/a
n/a
08/04/2023
n/a
Extra Operating Cost:
n/a
n/a
08/04/2023
n/a
SILVER
08/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
50.00M
50.00M
08/04/2023
0.00M
Measured & Indicated:
80.00M
80.00M
08/04/2023
0.00M
Inferred:
50.00M
50.00M
08/04/2023
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
08/04/2023
0.00M
Measured & Indicated:
66.60M
66.60M
08/04/2023
0.00M
Inferred:
22.50M
22.50M
08/04/2023
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
08/04/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/04/2023
$0.00
Total:
$22.00
$22.00
08/04/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
180.00 g/t
180.00 g/t
08/04/2023
n/a
Open Pit (Avg):
n/a
n/a
08/04/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/18/2024
0.00%
F U T U R E
Proven & Probable:
80.00M
80.00M
08/04/2023
0.00M
Annual Production:
5,000,000oz.
5,000,000oz.
08/04/2023
0oz.
Cash Cost:
$12.00
$12.00
08/04/2023
$0.00
Extra Operating Cost:
$10.00
$10.00
08/04/2023
$0.00
Property
Last Analysis Data (08/04/2023)
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)
Exploration
Southern , Norway
Sagvoll
100% (guess)
n/a
n/a
show
13K trend
Early exploration
Exploration
Central , Norway
Sulitjelma
100% (guess)
n/a
n/a
show
20K trend
Early exploration
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)
Exploration
Southern , Norway
Sagvoll
100% (guess)
n/a
n/a
show
13K trend
Early exploration
Exploration
Central , Norway
Sulitjelma
100% (guess)
n/a
n/a
show
20K trend
Early exploration
Total Land Package Size (ha):
17,000
Profitability (by resource)
Proven & Probable
08/04/2023 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
0.01M
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
0.01M
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):
$71.55M
$557.55M
n/a
$486.00M
Total Maximum Profit:
$71.55M
$557.55M
n/a
$486.00M
Max Profit / Current MCap:
7.811
59.990
n/a
52.179
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.05
$8.20
n/a
$7.15
Total Max Profit Per Share:
$1.05
$8.20
n/a
$7.15
Total Free Profit Per Share:
$0.87
$8.01
n/a
$7.14
FD MCap / Gold Eq.:
$16.76
$16.66
n/a
$-0.10
FD MCap / Silver Eq.:
$0.20
$0.21
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
0.86%
0.60%
n/a
-0.26%
Measured & Indicated
08/04/2023 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
0.02M
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
0.02M
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):
$105.89M
$825.17M
n/a
$719.28M
Total Maximum Profit:
$105.89M
$825.17M
n/a
$719.28M
Max Profit / Current MCap:
11.561
88.785
n/a
77.225
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.56
$12.13
n/a
$10.58
Total Max Profit Per Share:
$1.56
$12.13
n/a
$10.58
Total Free Profit Per Share:
$1.38
$11.94
n/a
$10.57
FD MCap / Gold Eq.:
$11.32
$11.26
n/a
$-0.06
FD MCap / Silver Eq.:
$0.14
$0.14
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
0.58%
0.41%
n/a
-0.18%
Reserves & Resources
08/04/2023 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
0.03M
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
0.02M
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):
$141.67M
$1,103.95M
n/a
$962.28M
Total Maximum Profit:
$141.67M
$1,103.95M
n/a
$962.28M
Max Profit / Current MCap:
15.466
118.780
n/a
103.314
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.08
$16.23
n/a
$14.15
Total Max Profit Per Share:
$2.08
$16.23
n/a
$14.15
Total Free Profit Per Share:
$1.90
$16.04
n/a
$14.14
FD MCap / Gold Eq.:
$8.46
$8.42
n/a
$-0.05
FD MCap / Silver Eq.:
$0.10
$0.10
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
0.44%
0.30%
n/a
-0.13%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7483
CAD 0.7194
10/29/2024
Spot Gold:
$1,942.10
$2,774.50
10/29/2024
$832.40
Spot Silver:
$23.59
$34.39
10/29/2024
$10.80
Gold:Silver Ratio:
82.33
80.68
10/29/2024
-1.65
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: