MAG Silver Corp
TSX:MAG

Watchlist Manager
MAG Silver Corp Logo
MAG Silver Corp
TSX:MAG
Watchlist
Price: 34.38 CAD 2.9% Market Closed
Market Cap: 3.6B CAD

Relative Value

The Relative Value of one MAG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 34.38 CAD, MAG Silver Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
Median 3Y
14.8
Median 5Y
0
Industry
2
Forward
15.3
vs History
52
vs Industry
10
Median 3Y
22.9
Median 5Y
32.4
Industry
18.8
Forward
22.4
vs History
vs Industry
Median 3Y
-161.4
Median 5Y
-197.9
Industry
10.9
vs History
vs Industry
Median 3Y
-52
Median 5Y
-69.4
Industry
18.4
vs History
25
vs Industry
22
Median 3Y
2.6
Median 5Y
3.3
Industry
2.1
vs History
11
vs Industry
Median 3Y
13.5
Median 5Y
0
Industry
2.5
Forward
14.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.3
vs History
11
vs Industry
Median 3Y
16.8
Median 5Y
-91.2
Industry
12.3
Forward
16.4
vs History
11
vs Industry
Median 3Y
16.9
Median 5Y
-88.4
Industry
14.9
Forward
18.2
vs History
vs Industry
Median 3Y
-153.8
Median 5Y
-186
Industry
12.4
vs History
vs Industry
Median 3Y
-49.4
Median 5Y
-64.4
Industry
16.8
vs History
19
vs Industry
19
Median 3Y
3
Median 5Y
3.5
Industry
1.9

Multiples Across Competitors

MAG Competitors Multiples
MAG Silver Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
MAG Silver Corp
TSX:MAG
3.6B CAD 20.8 25 23 23.2
CA
Pan American Silver Corp
TSX:PAAS
28.9B CAD 6.4 33.1 15.2 25.5
US
Hecla Mining Co
NYSE:HL
12.6B USD 10.3 63.5 24.5 36.1
CA
Fortuna Silver Mines Inc
TSX:FVI
4.1B CAD 2.8 13 4.8 7.6
CA
Endeavour Silver Corp
TSX:EDR
3.6B CAD 7.8 -28 49.5 3 577.9
CA
Aya Gold & Silver Inc
TSX:AYA
3B CAD 15.9 875.9 73.2 160.4
CA
Silvercorp Metals Inc
TSX:SVM
2.4B CAD 5.5 70.7 10.1 13.2
CA
First Majestic Silver Corp
TSX:FR
2.3B CAD 2.9 -12.5 19.4 -50.8
US
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32.1 -29 -28.9
CA
GoGold Resources Inc
TSX:GGD
1.1B CAD 12.3 65.4 36.8 48.8
CA
Andean Precious Metals Corp
XTSX:APM
838.2m CAD 2.6 11 7.5 9.7
P/E Multiple
Earnings Growth PEG
CA
MAG Silver Corp
TSX:MAG
Average P/E: 132.2
25
5%
5
CA
Pan American Silver Corp
TSX:PAAS
33.1
139%
0.2
US
Hecla Mining Co
NYSE:HL
63.5
141%
0.5
CA
Fortuna Silver Mines Inc
TSX:FVI
13
44%
0.3
CA
Endeavour Silver Corp
TSX:EDR
Negative Multiple: -28 N/A N/A
CA
Aya Gold & Silver Inc
TSX:AYA
875.9
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
70.7
70%
1
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -12.5 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
32.1
55%
0.6
CA
GoGold Resources Inc
TSX:GGD
65.4
179%
0.4
CA
A
Andean Precious Metals Corp
XTSX:APM
11
142%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
MAG Silver Corp
TSX:MAG
Average EV/EBITDA: 26.4
23
4%
5.7
CA
Pan American Silver Corp
TSX:PAAS
15.2
41%
0.4
US
Hecla Mining Co
NYSE:HL
24.5
37%
0.7
CA
Fortuna Silver Mines Inc
TSX:FVI
4.8
15%
0.3
CA
Endeavour Silver Corp
TSX:EDR
49.5
138%
0.4
CA
Aya Gold & Silver Inc
TSX:AYA
73.2
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
10.1
63%
0.2
CA
First Majestic Silver Corp
TSX:FR
19.4
N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29 N/A N/A
CA
GoGold Resources Inc
TSX:GGD
36.8
197%
0.2
CA
A
Andean Precious Metals Corp
XTSX:APM
7.5
156%
0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
MAG Silver Corp
TSX:MAG
Average EV/EBIT: 433.6
23.2
N/A N/A
CA
Pan American Silver Corp
TSX:PAAS
25.5
86%
0.3
US
Hecla Mining Co
NYSE:HL
36.1
80%
0.5
CA
Fortuna Silver Mines Inc
TSX:FVI
7.6
29%
0.3
CA
Endeavour Silver Corp
TSX:EDR
3 577.9
106%
33.8
CA
Aya Gold & Silver Inc
TSX:AYA
160.4
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
13.2
58%
0.2
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -50.8 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -28.9 N/A N/A
CA
GoGold Resources Inc
TSX:GGD
48.8
N/A N/A
CA
A
Andean Precious Metals Corp
XTSX:APM
9.7
179%
0.1