MAG.TO
MAG Silver Corp
Price:  
29.30 
CAD
Volume:  
151,374.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAG.TO Intrinsic Value

-100.00 %
Upside

What is the intrinsic value of MAG.TO?

As of 2025-07-07, the Intrinsic Value of MAG Silver Corp (MAG.TO) is 0.00 CAD. This MAG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.30 CAD, the upside of MAG Silver Corp is -100.00%.

The range of the Intrinsic Value is - CAD

Is MAG.TO undervalued or overvalued?

Based on its market price of 29.30 CAD and our intrinsic valuation, MAG Silver Corp (MAG.TO) is overvalued by 100.00%.

29.30 CAD
Stock Price
0.00 CAD
Intrinsic Value
Intrinsic Value Details

MAG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) - 0.00 -100.0%
DCF (Growth 10y) - 0.00 -100.0%
DCF (EBITDA 5y) - (1,679.41) -123450.0%
DCF (EBITDA 10y) - (1,679.41) -123450.0%
Fair Value 30.12 - 30.12 30.12 2.80%
P/E 12.53 - 23.88 18.15 -38.0%
EV/EBITDA 2.03 - 16.85 7.44 -74.6%
EPV - 0.00 -100.0%
DDM - Stable 11.48 - 43.51 27.50 -6.2%
DDM - Multi 10.76 - 32.39 16.24 -44.6%

MAG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,031.38
Beta 2.18
Outstanding shares (mil) 103.46
Enterprise Value (mil) 2,821.62
Market risk premium 5.10%
Cost of Equity 8.92%
Cost of Debt 5.00%
WACC 8.91%