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: CA$3.6B

Multiples-Based Value

The Multiples-Based Value of one MAG stock under the Base Case scenario is 22.8 CAD. Compared to the current market price of 34.38 CAD, MAG Silver Corp is Overvalued by 34%.

Multiples-Based 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 Multiples-Based Value
Base Case
22.8 CAD
Overvaluation 34%
Multiples-Based Value
Price CA$34.38
Worst Case
Base Case
Best Case

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 20.9 25.1 23.1 23.3
CA
Pan American Silver Corp
TSX:PAAS
30.3B CAD 6.1 22.5 12.9 18.5
US
Hecla Mining Co
NYSE:HL
11.5B USD 8.1 35.9 16.6 21.8
CA
Fortuna Silver Mines Inc
TSX:FVI
4B CAD 3.1 10.1 4.7 7.2
CA
Endeavour Silver Corp
TSX:EDR
3.6B CAD 5.6 -21.9 23.2 66.4
CA
Silvercorp Metals Inc
TSX:SVM
3.1B CAD 6.1 -133.4 9.2 11.4
CA
Aya Gold & Silver Inc
TSX:AYA
2.6B CAD 14.2 785.3 65.5 143.5
CA
First Majestic Silver Corp
TSX:FR
2.3B CAD 3 -12.6 19.5 -51
US
Gatos Silver Inc
TSX:GATO
1.5B CAD 0 32.2 -29.1 -29.1
CA
Andean Precious Metals Corp
XTSX:APM
1.3B CAD 4.2 17.2 12.1 15.6
CA
GoGold Resources Inc
TSX:GGD
934.8m CAD 8 22 12.5 14.4
P/E Multiple
Earnings Growth PEG
CA
MAG Silver Corp
TSX:MAG
Average P/E: 118.8
25.1
5%
5
CA
Pan American Silver Corp
TSX:PAAS
22.5
10%
2.3
US
Hecla Mining Co
NYSE:HL
35.9
24%
1.5
CA
Fortuna Silver Mines Inc
TSX:FVI
10.1
N/A N/A
CA
Endeavour Silver Corp
TSX:EDR
Negative Multiple: -21.9 N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
Negative Multiple: -133.4
81%
N/A
CA
Aya Gold & Silver Inc
TSX:AYA
785.3
N/A N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -12.6 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
32.2
55%
0.6
CA
A
Andean Precious Metals Corp
XTSX:APM
17.2
205%
0.1
CA
GoGold Resources Inc
TSX:GGD
22
95%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
MAG Silver Corp
TSX:MAG
Average EV/EBITDA: 19.9
23.1
4%
5.8
CA
Pan American Silver Corp
TSX:PAAS
12.9
11%
1.2
US
Hecla Mining Co
NYSE:HL
16.6
14%
1.2
CA
Fortuna Silver Mines Inc
TSX:FVI
4.7
22%
0.2
CA
Endeavour Silver Corp
TSX:EDR
23.2
81%
0.3
CA
Silvercorp Metals Inc
TSX:SVM
9.2
75%
0.1
CA
Aya Gold & Silver Inc
TSX:AYA
65.5
N/A N/A
CA
First Majestic Silver Corp
TSX:FR
19.5
N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.1 N/A N/A
CA
A
Andean Precious Metals Corp
XTSX:APM
12.1
194%
0.1
CA
GoGold Resources Inc
TSX:GGD
12.5
124%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
MAG Silver Corp
TSX:MAG
Average EV/EBIT: 35.8
23.3
N/A N/A
CA
Pan American Silver Corp
TSX:PAAS
18.5
22%
0.8
US
Hecla Mining Co
NYSE:HL
21.8
23%
0.9
CA
Fortuna Silver Mines Inc
TSX:FVI
7.2
N/A N/A
CA
Endeavour Silver Corp
TSX:EDR
66.4
N/A N/A
CA
Silvercorp Metals Inc
TSX:SVM
11.4
87%
0.1
CA
Aya Gold & Silver Inc
TSX:AYA
143.5
N/A N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -51 N/A N/A
US
G
Gatos Silver Inc
TSX:GATO
Negative Multiple: -29.1 N/A N/A
CA
A
Andean Precious Metals Corp
XTSX:APM
15.6
179%
0.1
CA
GoGold Resources Inc
TSX:GGD
14.4
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett