Stock MAG MAG SILVER CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MAG Silver Corp.

Equities

MAG

CA55903Q1046

Non-Gold Precious Metals & Minerals

Market Closed - Toronto S.E.
Other stock markets
 16:00:00 2024-04-26 EDT 		5-day change 1st Jan Change
17.74 CAD +0.23% Intraday chart for MAG Silver Corp. +3.93% +28.64%
04-25 Canaccord Genuity Upgrades MAG Silver to Buy From Speculative Buy, Price Target is CA$22 MT
04-24 MAG Silver Maintained at Outperform, Speculative, at National Bank After Q1 Production Data; Price Target Kept at C$21.50 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,021 1,938 1,533 1,542 1,071 1,335 - -
Enterprise Value (EV) 1 1,021 1,938 1,476 1,512 1,071 1,189 1,111 1,061
P/E ratio -236 x -256 x 261 x 86.7 x 22.1 x 23.2 x 24.5 x 22.5 x
Yield - - - - - - - -
Capitalization / Revenue - - - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA -114 x -220 x -131 x 84.5 x 11 x 10.5 x 8.09 x 7.39 x
EV / FCF -145 x -174 x -106 x -72.8 x - 22.7 x 21 x 18.3 x
FCF Yield -0.69% -0.58% -0.94% -1.37% - 4.4% 4.77% 5.46%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 86,525 94,743 97,724 98,827 102,959 102,980 - -
Reference price 2 11.80 20.46 15.68 15.60 10.40 12.96 12.96 12.96
Announcement Date 20-03-30 21-03-31 22-03-31 23-03-27 24-03-19 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - - - - - -
EBITDA 1 -8.923 -8.801 -11.26 17.89 97.48 107 125.2 143.6
EBIT 1 -9.029 -8.922 -11.4 17.75 50.77 81.5 74.23 -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) 1 -4.557 -6.071 4.458 18.02 54.24 83.5 73 -
Net income 1 -4.426 -7.097 6.025 17.64 48.66 50.8 62.18 38.7
Net margin - - - - - - - -
EPS 2 -0.0500 -0.0800 0.0600 0.1800 0.4700 0.5783 0.5720 0.5750
Free Cash Flow 1 -7.053 -11.16 -13.9 -20.77 - 52.28 52.95 57.93
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - 48.87% 42.3% 40.34%
FCF Conversion (Net income) - - - - - 102.9% 85.16% 149.7%
Dividend per Share 2 - - - - - - - -
Announcement Date 20-03-30 21-03-31 22-03-31 23-03-27 24-03-19 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - - - - - - - - - - - - - - -
EBITDA 1 -2.241 -3.389 -2.261 9.033 8.792 -0.968 4.555 - 29.92 29.79 25 - - - -
EBIT 1 -2.28 -3.428 -2.295 - 8.758 -1.002 4.545 19.15 9.13 17.95 17.4 23.2 22.2 18.7 -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 -0.798 5.371 1.078 - 8.775 -0.67 5.056 20.19 9.87 19.12 17.9 23.7 22.7 19.2 -
Net income 1 -2.28 8.662 2.68 - 8.227 -0.825 4.713 19.39 8.862 15.69 15.2 20.1 19.3 16.3 -
Net margin - - - - - - - - - - - - - - -
EPS 2 -0.0200 0.0900 0.0300 0.0800 0.0800 -0.0100 0.0500 0.1900 0.0900 0.1500 0.1367 0.1733 0.1533 0.1433 0.1200
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 21-11-15 22-03-31 22-05-16 22-08-15 22-11-14 23-03-27 23-05-10 23-08-07 23-11-10 24-03-19 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - 56.6 29.8 - 146 224 273
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -7.05 -11.2 -13.9 -20.8 - 52.3 53 57.9
ROE (net income / shareholders' equity) -2.06% -2.7% 1.76% 4.59% - 5.7% 7.8% 6.2%
ROA (Net income/ Total Assets) - - 1.73% - - - - -
Assets 1 - - 347.7 - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 -0.0400 -0.0700 -0.0700 -0.0900 - -0.1500 0.5600 0.6200
Capex 1 3.58 4.95 7.17 12.1 - 22.6 22.2 20
Capex / Sales - - - - - - - -
Announcement Date 20-03-30 21-03-31 22-03-31 23-03-27 24-03-19 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
12.96 USD
Average target price
14.87 USD
Spread / Average Target
+14.77%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Silver Mining

1st Jan change Capi.
MAG SILVER CORP. Stock MAG Silver Corp.
+28.64% 1.33B
PAN AMERICAN SILVER CORP. Stock Pan American Silver Corp.
+20.11% 6.89B
FIRST MAJESTIC SILVER CORP. Stock First Majestic Silver Corp.
+18.08% 2.01B
AYA GOLD & SILVER INC. Stock Aya Gold & Silver Inc.
+43.67% 1.33B
ENDEAVOUR SILVER CORP. Stock Endeavour Silver Corp.
+46.15% 667M
SILVERCORP METALS INC. Stock Silvercorp Metals Inc.
+31.01% 585M
DISCOVERY SILVER CORP. Stock Discovery Silver Corp.
+23.68% 272M
DOLLY VARDEN SILVER CORPORATION Stock Dolly Varden Silver Corporation
+11.49% 202M
SILVER MINES LIMITED Stock Silver Mines Limited
+12.50% 177M
HERCULES SILVER CORP. Stock Hercules Silver Corp.
-39.86% 149M
Silver Mining
  1. Stock Market
  2. Equities
  3. MAG Stock
  4. Financials MAG Silver Corp.