Data is not available at this time.
Discovery Silver Corp. is a mineral exploration company focused on the development of polymetallic deposits, with its flagship Cordero silver project in Chihuahua, Mexico, spanning 34,909 hectares. The company operates in the silver mining sector, a niche within the broader basic materials industry, leveraging Mexico's rich mineral resources. Its revenue model is centered on advancing exploration projects to feasibility and eventual production, targeting long-term value creation through resource delineation and strategic partnerships. As a junior mining company, Discovery Silver competes in a capital-intensive sector where success hinges on technical expertise, funding access, and jurisdictional stability. The Cordero project positions the company as a potential mid-tier silver producer, though it remains pre-revenue and reliant on equity financing to fund exploration. The silver market's cyclicality and exposure to commodity prices add volatility, but growing industrial demand for silver in green technologies could enhance long-term prospects.
Discovery Silver is currently pre-revenue, reporting no income in FY 2024, with a net loss of CAD 20.9 million. The absence of operating revenue reflects its exploration-stage status, while negative operating cash flow (CAD -20.8 million) and capital expenditures (CAD -9.8 million) underscore ongoing investment in project development. Efficiency metrics are not yet applicable given the lack of commercial production.
The company's diluted EPS of CAD -0.0524 highlights its pre-production phase, with earnings power contingent on advancing Cordero toward feasibility. Capital efficiency remains speculative, as exploration-stage companies typically burn cash until resource delineation is complete. The CAD 29.3 million cash position provides near-term runway, but further dilution or debt may be required to fund future development.
Discovery Silver maintains a clean balance sheet with CAD 29.3 million in cash and minimal debt (CAD 1.5 million), reflecting a low-leverage profile typical of exploration firms. The equity-funded model reduces near-term solvency risks, though reliance on market conditions for future financing introduces liquidity uncertainty. The company’s financial health is stable for its stage, with sufficient liquidity to advance near-term exploration goals.
Growth is tied to resource expansion at Cordero, with no dividends distributed, consistent with its development-stage status. Shareholder returns will depend on project milestones and eventual production. The silver market's structural deficits and industrial demand growth could amplify upside if the project advances, but execution risks remain high given permitting, funding, and commodity price dependencies.
The CAD 2.44 billion market cap implies significant optimism about Cordero's potential, despite no near-term revenue. The high beta (2.658) reflects sensitivity to silver prices and exploration outcomes. Valuation is driven by speculative long-term cash flows, with investors pricing in successful resource conversion and eventual mine development.
Discovery Silver’s key advantage lies in Cordero's scale and jurisdiction, with Mexico offering established mining infrastructure. The outlook hinges on technical progress and funding access, with potential catalysts including resource updates and partnership announcements. Macro trends favoring silver as a green metal could bolster sentiment, but operational execution remains critical to realizing value.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |