Intrinsic Value

The intrinsic value of MAG Silver Corp (MAG) under the Base Case is 24.14 CAD per share. Compared with the current market price of 34.38 CAD, the stock appears Overvalued by 30% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 55% in 2025, then slows: about 24% a year on average over the next five years, . Operating margin ends at 67% by 2032, above its five-year average of 47%.

Do our valuations actually work? See backtest results .

MAG Intrinsic Value
CA$24.14
Overvaluation 30%
Intrinsic Value
Price CA$34.38

MAG is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor MAG
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value CA$19.31
Get notified when the price drops into your buy zone
Current Price CA$34.38
Intrinsic Value CA$24.14
Margin of Safety 20% CA$19.31
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to MAG

Fundamental Analysis

What MAG Silver Does

Metals & Mining Materials

MAG Silver Corp. stands as a stalwart in the mining industry, focusing on the exploration and development of silver-rich properties primarily in Mexico. Its crowning jewel is the Juanicipio Project, located in the Fresnillo District, one of the world's premier silver mining regions. This project is a testament to MAG Silver's strategic partnership and collaboration skills, as it is co-owned with Fresnillo Plc, a prominent Mexican mining company.

Headquarters
Canada CA
Employees
11
IPO date
Apr 19, 2000
Read the full company overview
View Company Overview

MAG Silver has a wide economic moat

No Moat Narrow Wide

MAG Silver Corp possesses a wide economic moat, providing strong and durable advantages that protect its market position and profitability.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
MAG Silver Corp

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one MAG stock?

The intrinsic value for MAG Silver Corp (MAG) under the Base Case is 24.14 CAD.

Is MAG stock undervalued or overvalued?

Compared with the current market price of 34.38 CAD, the stock appears Overvalued by 30% .

Back to Top