Loading...

#1 Silver Play with Positive Cashflow Gold Miner (Top Notch Team)

Published
26 Sep 24
Updated
01 Jun 26
Views
1.8k
01 Jun
CA$7.24
RockeTeller's Fair Value
CA$70.00
89.7% undervalued intrinsic discount
Loading
1Y
125.5%
7D
-12.0%

Author's Valuation

CA$7089.7% undervalued intrinsic discount

RockeTeller's Fair Value

Last Update 01 Jun 26

Fair value Decreased 66%

Valuation Update (June 2026)

This is an updated, simplified FCF-based valuation incorporating all major projects (Porcupine gold production + growth, Kidd infrastructure/optionality, and Cordero silver development).

Important Assumptions & Notes (conservative & transparent):

  • Current data (as of late May 2026): ~810M shares outstanding, ~831M fully diluted (FD). Current market cap ~US$4.9–5.1B.
  • Porcupine (core cash flow generator): 2026 guidance 260–300 koz Au (midpoint 280 koz). Current AISC guidance ~US$1,950–2,250/oz (high due to growth investments). Q1 2026 adjusted FCF was US$62.7M (annualized ~US$251M, but this was low-production quarter).
  • Sustainable FCF estimate: Model mid-cycle sustainable FCF after growth capital normalizes (targeting 400–500+ koz Au long-term with Kidd support). Assumes ~US$1,800–2,000/oz AISC at higher production (improved from current). Taxes, royalties, sustaining capex (~US$150M/yr normalized), and modest corporate G&A included.
  • Cordero: FS base NPV5% ~US$1.2B at ~US$22/oz Ag (highly leveraged to silver). Sensitivities show strong upside at higher prices.
  • Kidd: Adds infrastructure optionality for Porcupine growth + minor Cu/Zn/Ag production (not fully quantified yet, treated as modest positive).
  • Multiples (10x/15x/20x): Applied to normalized annual FCF. Conservative
  • Prices are long-term assumptions (not spot; current ~US$4,500/oz Au, ~US$76/oz Ag). All in USD.

1. Porcupine + Kidd Normalized FCF Estimates (Annual, mid-cycle)

Gold Price

Est. Annual Production

Est. AISC/oz

Margin/oz (pre-tax)

Est. Normalized FCF (after capex/tax)

$6,000/oz

400 koz (growth phase)

~$1,900

~$4,100

US$1.0B – 1.2B

$7,000/oz

450 koz (full ramp)

~$1,900

~$5,100

US$1.4B – 1.6B

2. FCF Multiple Valuation (Porcupine/Kidd Core)

Value per FD share (831M shares):

At $6,000/oz Au:

  • 10x FCF: US$12.0B – 14.4B market cap → US$14.45 – 17.33/share
  • 15x FCF: US$18.0B – 21.6B → US$21.66 – 25.99/share
  • 20x FCF: US$24.0B – 28.8B → US$28.88 – 34.66/share

At $7,000/oz Au:

  • 10x FCF: US$16.8B – 19.2B → US$20.22 – 23.11/share
  • 15x FCF: US$25.2B – 28.8B → US$30.32 – 34.66/share
  • 20x FCF: US$33.6B – 38.4B → US$40.43 – 46.21/share

3. Cordero NPV Optionality (Additive)

Using FS sensitivities (scaled approximately; very levered to Ag):

Silver Price

Est. Cordero After-Tax NPV5% (Project)

Per FD Share (pre-financing/risk)

$150/oz

~US$8B – 10B+ (massive upside)

US$9.60 – 12+/share

$200/oz

~US$12B+ (transformational)

US$14.40+/share

Combined Valuation Summary (Porcupine/Kidd FCF + Cordero Optionality)

Scenario

10x FCF Core + Cordero

15x FCF Core + Cordero

20x FCF Core + Cordero

$6k Au / $150 Ag

US$24 – 30+/share

US$31 – 38+/share

US$38 – 47+/share

$6k Au / $200 Ag

US$27 – 35+/share

US$35 – 45+/share

US$43 – 55+/share

$7k Au / $150 Ag

US$30 – 36+/share

US$40 – 48+/share

US$50 – 60+/share

$7k Au / $200 Ag

US$35 – 45+/share

US$45 – 58+/share

US$55 – 70+/share

62 viewsusers have viewed this narrative update

Disclaimer

This material is provided for informational and educational purposes only and should not be considered financial, investment, legal, tax, or other professional advice. The views expressed are based on publicly available information, company filings, technical reports, news releases, and personal analysis at the time of writing, and they may change without notice. While every effort has been made to present accurate and reasonable information, no representation or warranty is made regarding completeness, accuracy, or reliability.

Mining and resource investments are highly speculative and involve substantial risks, including but not limited to commodity price volatility, operating risk, underground mining risk, open-pit mining risk, development risk, permitting risk, financing risk, dilution, grade reconciliation risk, metallurgy risk, cost inflation, environmental obligations, reclamation liabilities, political risk, and changes in market conditions. Past performance is not indicative of future results.

Any discussion of valuation, upside potential, project economics, management quality, future catalysts, or possible share-price outcomes reflects opinion rather than certainty. Readers should conduct their own due diligence and consult a licensed financial advisor or other qualified professional before making any investment decisions. The author may hold positions in some of the companies mentioned and may buy or sell securities without further notice.

Discovery Silver Corp. TSX: DSV / OTCQX: DSVSF

Introduction

Discovery Silver Corp. is no longer just a silver development company. After acquiring the Porcupine Operations from Newmont in 2025, Discovery has transformed into a producing Canadian gold company with a major silver growth asset in Mexico. The company now combines operating gold production in Timmins, Ontario with 100 percent ownership of the Cordero project in Chihuahua, Mexico, one of the world’s largest undeveloped silver deposits. Discovery describes itself as an Americas-focused precious metals company with producing gold assets in Canada and a large silver development-stage project in Mexico.

The bull case is simple: Discovery now has real cash flow from Porcupine, a top-tier operating team, a huge silver reserve base at Cordero, and a clear ambition to grow gold production in Timmins to more than 500,000 ounces per year. In Q1 2026, Discovery produced 60,269 ounces of gold, generated US$285.0M of revenue, reported US$81.7M of net earnings, and ended the quarter with US$634.9M of total liquidity, including US$384.9M cash and an undrawn US$250M revolving credit facility.

This is important because Discovery is now a very different company from the old “Cordero-only” story. Before Porcupine, the investment case depended mainly on permitting, financing, and building a large silver mine in Mexico. Today, the company already has production, cash flow, technical teams, infrastructure, and a strong platform in one of Canada’s most famous gold camps.

The main risk is also clear: Discovery must prove it can operate and grow Porcupine efficiently, integrate the Kidd acquisition, manage high capital spending, and still unlock the long-term value of Cordero without excessive dilution or balance sheet stress.

Overall, Discovery Silver is now a hybrid gold-silver growth story: near-term value from Porcupine gold production, medium-term growth from Timmins expansion, and long-term optionality from Cordero’s massive silver reserve.

Projects / Location / MRE / Grades

Project 1: Porcupine Operations, Ontario, Canada (Current Gold Producer)

Main asset

Porcupine is now Discovery’s producing engine. The Porcupine Operations are located in and near Timmins, Ontario, one of the world’s most prolific gold camps. The land package covers approximately 1,400 km² and includes Hoyle Pond, Pamour, Hollinger, Dome, Borden, the Dome mill, and multiple near-mine and regional exploration targets. Production from the Porcupine camp began in 1910, and the area has historically produced close to 70 million ounces of gold.

This matters because Discovery did not buy a greenfield dream. It bought a large, historic, operating gold complex with mines, mills, infrastructure, technical teams, and decades of geological data. Porcupine gives Discovery scale, operating credibility, and cash flow.

Current production comes mainly from Hoyle Pond and Borden underground mines. Pamour open-pit production was expected to begin in mid-2025, while Dome and Hollinger provide future optionality. Borden ore is trucked around 190 km to the Dome plant, while mineralization from the operating mines is treated at Dome.

Grade feel

Porcupine has a mix of high-grade underground and large lower-grade open-pit resources. Hoyle Pond is especially high grade, with indicated resource grade reported at 12.90 g/t Au and inferred resource grade at 15.24 g/t Au. Borden is also high grade for an underground Canadian gold mine, with measured resources at 6.17 g/t Au and indicated resources at 6.15 g/t Au. Pamour is lower grade but much larger, with indicated resources at 1.30 g/t Au. Dome is a massive inferred-resource optionality asset at 1.49 g/t Au.

This is a good mix. Hoyle Pond and Borden provide high-grade underground feed, while Pamour and Dome offer scale. The key question is whether Discovery can improve production, reduce unit costs, and convert more of the large inferred resource base into mineable ounces.

Porcupine Mineral Resource Estimate

Porcupine’s mineral resource estimate is based on the January 13, 2025 technical report. The resource base is large:

Category / Asset

Tonnes

Grade

Contained Gold

Comment

Measured resources

1.471Mt

6.17 g/t Au

292koz Au

High-grade measured resource base

Indicated resources

68.196Mt

1.66 g/t Au

3.640Moz Au

Main M&I base

Total M&I resources

69.667Mt

1.76 g/t Au

3.932Moz Au

Meaningful current resource base

Inferred resources

254.499Mt

1.53 g/t Au

12.494Moz Au

Large long-term optionality

Borden M&I

3.745Mt

6.16 g/t Au

741koz Au

High-grade underground feed

Hoyle Pond indicated

1.167Mt

12.90 g/t Au

484koz Au

Very high-grade underground asset

Pamour indicated

64.755Mt

1.30 g/t Au

2.704Moz Au

Large open-pit scale

Dome inferred

229.284Mt

1.49 g/t Au

10.978Moz Au

Major inferred-resource optionality

This is one of the strongest parts of Discovery’s story. The M&I base is already meaningful, but the real optionality sits in the very large inferred resource base, especially Dome. However, inferred resources are not reserves and do not have demonstrated economic viability, so Discovery still needs drilling, engineering, and mine planning to turn this geological inventory into value.

Porcupine Production and Costs

Metric

Value

Q1 2026 gold production

60,269 oz Au

2026 production guidance

260,000 to 300,000 oz Au

2026 operating cash cost guidance

US$1,250 to US$1,400/oz

2026 AISC guidance

US$1,950 to US$2,250/oz

Q1 2026 AISC

US$2,041/oz

Q1 2026 site-level AISC

US$1,875/oz

Q1 sustaining capital

US$20.7M

Q1 Porcupine growth capital

US$39.6M

This means Discovery is already a meaningful gold producer, but the cost structure is not low yet. The company is investing heavily into Porcupine, with production expected to be weighted toward the second half of the year.

The market should not view Porcupine as a simple low-cost cash cow today. It is more like a turnaround and growth platform. If Discovery can spend capital wisely and lift production toward 500,000 ounces per year, Porcupine becomes much more valuable. If costs stay high and growth capital does not create better margins, the re-rating becomes harder.

Project 2: Cordero Silver Project, Chihuahua, Mexico (Top Silver Development Asset)

Main asset

Cordero is Discovery’s flagship silver asset and one of the largest undeveloped silver projects globally. It is located in Chihuahua State, Mexico, a major mining jurisdiction with established infrastructure and a long history of silver, lead, zinc, and gold mining. Discovery states that Cordero is the world’s largest undeveloped silver reserve and that the 2024 Feasibility Study positions it as one of the largest future silver producers globally.

Cordero is important because it gives Discovery huge silver leverage. Porcupine gives cash flow today, but Cordero gives the company a long-duration silver call option. If silver prices enter a major bull market, Cordero could become one of the most important silver development assets in the world.

Grade feel

Cordero is not a narrow-vein ultra-high-grade silver mine. It is a huge bulk-tonnage silver-lead-zinc-gold system. The project’s strength is not extreme grade. Its strength is scale, mine life, reserve size, and potential production volume.

The total M&I resource is 719Mt at 21 g/t Ag, 0.06 g/t Au, 0.30% Pb, and 0.57% Zn, containing 493Moz silver, 1.303Moz gold, 4.813Blb lead, 9.099Blb zinc, and 1.202Boz AgEq. Inferred resources add 149Mt at 14 g/t Ag, 0.03 g/t Au, 0.18% Pb, and 0.35% Zn, containing 65Moz silver and 155Moz AgEq.

For a silver development project, Cordero is enormous. The grade is moderate, but the scale is exceptional.

Cordero Mineral Reserve

Cordero has a very large proven and probable reserve base. The February 2024 reserve includes:

Reserve Metric

Value

Proven and probable reserves

327Mt

Silver grade

29 g/t Ag

Gold grade

0.08 g/t Au

Lead grade

0.41% Pb

Zinc grade

0.72% Zn

Contained silver

302Moz Ag

Contained gold

0.84Moz Au

Contained lead

2.96Blb Pb

Contained zinc

5.1Blb Zn

Reserve price assumptions

US$20/oz Ag, US$1,600/oz Au, US$0.95/lb Pb, US$1.20/lb Zn

Discovery states that Cordero hosts the world’s largest undeveloped silver reserve. This is a major positive because the project already has a feasibility-stage reserve rather than only exploration-stage ounces.

Cordero Feasibility Study Economics

The February 2024 Feasibility Study shows Cordero as a large-scale, long-life silver project:

FS Metric

Value

Mine life

19 years

Average annual production, Years 1 to 12

37Moz AgEq

AISC, first eight years

Below US$12.50/oz AgEq

Initial development capex

US$606M

Base case after-tax NPV5%

US$1.2B

After-tax IRR

22%

Year 4 NPV

US$2.2B

M&I resource outside FS pit

240Mt

The key point is that Cordero is a serious development asset, not just exploration optionality. A 19-year mine life, 37Moz AgEq annual production, and sub-US$12.50/oz AgEq AISC in the early years would make Cordero one of the more important future silver mines globally.

The weakness is capex. US$606M is not small. Discovery can now support Cordero with Porcupine cash flow, but building a project this large still requires permits, financing, execution, and discipline. If the company rushes into construction without the right capital structure, dilution and debt risk could rise.

Project 3: Kidd Operations Acquisition (Infrastructure Optionality and Base Metal Exposure)

In March 2026, Discovery announced an agreement to acquire Glencore’s Kidd Operations in Timmins, Ontario. Kidd includes the Kidd Creek Mine, the Kidd Met Site, and the Kidd tailings management area. The deal includes US$10M paid through Discovery common shares, assumption of financial assurance and environmental obligations, offtake arrangements, and a deferred payment of up to US$75M payable after permits are received to deposit gold tailings at the Kidd tailings management area.

Kidd is strategically important because it could support Discovery’s Timmins growth plan. The Kidd Met Site includes a large integrated processing facility with four circuits and a 1,200-hectare tailings facility. Two circuits are currently operating, while two circuits are idle. Discovery wants to evaluate building one or possibly two gold circuits at Kidd Met to support future Porcupine growth.

Kidd also adds copper, zinc, and silver exposure. Over its 60-year operating history, Kidd has produced more than 772Mlb copper, 2.1Blb zinc, and 400Moz silver. In 2024, Kidd produced 40Mlb copper, 82Mlb zinc, and 1.5Moz silver.

This acquisition could be very smart if Discovery uses Kidd infrastructure to lower future Porcupine costs, expand processing capacity, and reduce tailings constraints. But there is risk. Kidd was expected by Glencore to close at the end of 2026, and Discovery is taking on environmental and rehabilitation obligations. The market needs to see whether Kidd becomes a value-creating infrastructure asset or an additional liability.

Project 4: Exploration Optionality

Discovery has multiple exploration engines:

Exploration Engine

Why It Matters

Porcupine near-mine drilling

Resource conversion and mine-life extension around existing infrastructure

Hoyle Pond extensions

High-grade underground growth potential

Borden extensions

Additional high-grade underground feed

Pamour depth and strike extensions

Large open-pit scale and long-term growth

Dome open-pit and underground potential

Very large inferred-resource optionality

Timmins regional targets

District-scale growth across the Porcupine-Destor Fault Zone

Cordero property-wide targets

La Perla, Dos Mil Diez, Porfido Norte, Molino de Viento, and Sanson

Kidd Creek base-metal and critical-mineral targets

Copper, zinc, silver, and infrastructure-linked optionality

This gives Discovery strong optionality. The company is not dependent on only one deposit. It now has gold, silver, copper, zinc, lead, and exploration upside across Canada and Mexico.

Share Structure / Ownership / Insiders

Capital Structure

Discovery’s website lists the following share structure:

Share Structure Item

Shares / Value

Shares outstanding

801M

Options outstanding

11M

Warrants outstanding

4M

Fully diluted shares outstanding

831M

Share structure page date

As at May 13, 2025

Recent TSX share price used

Around C$9.17

Approximate fully diluted market cap

C$7.48B

Approximate fully diluted market cap in USD

US$5.44B using CAD/USD 0.727

The company’s share structure page says the data is “as at May 13, 2025,” so we treat this as the latest company-posted share structure page but potentially stale after subsequent corporate activity.

Share structure feel

The share count is high. Discovery is not a tight-share-structure junior anymore. The Porcupine acquisition, equity financing, and company transformation have moved Discovery into a larger producer/developer category.

That is not automatically bad. The company now has real assets, real production, cash flow, and a major reserve base. But from a multibagger perspective, the high share count and already large market cap mean Discovery is less explosive than a small-cap explorer. Future upside depends on operational growth, cost improvement, higher gold/silver prices, and Cordero development.

Ownership / Insiders

Insider alignment is not as obvious as in some smaller founder-led juniors. Discovery’s strongest alignment factor is more about management quality and institutional credibility than very high insider ownership. The team includes several former Kirkland Lake Gold executives and operators, which is important because Kirkland Lake was one of the best-performing gold companies of the last cycle.

Overall, we would rate ownership alignment as acceptable, but not the strongest part of the thesis. The stronger part is management execution history.

People / Management

Tony Makuch

President and CEO

Tony Makuch is the most important person in the Discovery Silver story. He has more than 35 years of mining industry experience and was previously President, CEO, and Director of Kirkland Lake Gold. During his time at Kirkland Lake, the company became one of the strongest gold stories in the sector before its acquisition by Agnico Eagle.

Management feel: Very strong. Makuch gives Discovery credibility as an operator, acquirer, and mine builder. This matters because Discovery is now executing a complex transformation from silver developer into gold-silver producer.

Pierre Rocque

Chief Operating Officer

Pierre Rocque is a mining engineer with more than 35 years of experience. He has worked at multiple Canadian gold mines and previously held senior roles at Kirkland Lake Gold, St Andrew Goldfields, Lake Shore Gold, and other operations.

Management feel: Strong operating background. This is important because Porcupine is not a passive asset. It requires operational improvement, capital discipline, underground mining expertise, open-pit planning, and mill optimization.

Alison White

Chief Financial Officer

Alison White has more than 20 years of executive finance leadership experience across mining, technology, and industrial sectors.

Management feel: Useful for a company with high capital requirements. Discovery needs strong financial control because it has Porcupine growth spending, Cordero development optionality, and Kidd integration obligations.

Eric Kallio

Senior Vice President, Exploration & Growth

Eric Kallio is a professional geologist with more than 39 years of experience in exploration, mine operations, scoping studies, and feasibility studies. His most recent full-time role was Executive Vice President Exploration Strategy and Growth at Agnico Eagle Mines.

Management feel: Strong. Exploration growth is a major part of the Porcupine thesis, especially given the huge inferred resource base and multiple near-mine targets.

Darin Smith

Senior Vice President, Corporate Development

Darin Smith has more than two decades of mining finance and strategic growth experience. He previously served as Senior Vice President of Corporate Development at Kirkland Lake Gold, where he worked on transaction execution and strategic review.

Management feel: Strong. Discovery’s current strategy is acquisition-driven and infrastructure-driven, so corporate development skill matters.

José Jabalera

Senior Vice President, Corporate Affairs and Sustainability, Mexico

José Jabalera previously served as General Director of Mining Development in Mexico’s Federal Ministry of Economy from 2019 to 2022.

Management feel: Very useful for Cordero. Permitting, government relationships, local communities, and Mexican regulatory knowledge are critical for a large mine development project.

Risks / Catalysts / Timeline

Key Risks

Risk Category

Key Risk

Cost risk at Porcupine

2026 AISC guidance is US$1,950 to US$2,250/oz, which is not low. If gold prices weaken, margins can compress quickly.

Capital intensity risk

Discovery is spending heavily on sustaining capital, Porcupine growth capital, Cordero updates, and potentially Kidd integration.

Execution risk

The company must improve Porcupine production, integrate Kidd, and advance Cordero without losing operational focus.

Cordero permitting and financing risk

Cordero has strong economics, but US$606M initial capex is still large.

Mexico jurisdiction risk

Chihuahua is mining-friendly, but Mexico still carries permitting, political, fiscal, and regulatory risk.

Kidd liability risk

Kidd adds infrastructure, but also environmental and rehabilitation obligations.

Share dilution risk

With a high share count and large capital needs, future equity issuance remains possible.

Resource conversion risk

Porcupine has a very large inferred resource base, but inferred ounces are not reserves and may not become economically mineable.

Commodity price risk

Discovery is exposed to gold, silver, copper, zinc, lead, and FX movements.

Valuation risk

Discovery’s market cap is already large, so expectations are higher than for a small-cap developer.

Catalysts

Timeline

Catalyst

2026

Porcupine production ramp toward 260,000 to 300,000 ounces of gold guidance

2026

Continued investment into Porcupine growth projects

2026

Additional drill results from Porcupine resource conversion and expansion drilling

2026

Closing and integration of Kidd Operations, subject to approvals

2026

Potential update on Kidd copper, zinc, and silver production targets after closing

2026

Updated Cordero capital and operating cost estimates

Medium term

Porcupine production growth toward more than 500,000 ounces per year

Medium term

Potential gold circuit development at Kidd Met Site

Medium term

Cordero permitting and construction decision

Long term

Cordero development into one of the world’s largest silver mines

Long term

Possible market re-rating if Discovery becomes a diversified North American precious metals producer

Expected Timeline to Full Production

Timeline

Expected Progress Toward Production

2026

The main focus is Porcupine execution. Discovery is guiding for 260,000 to 300,000 ounces of gold production in 2026, with production weighted to the second half of the year. The company also expects to continue investing in Porcupine growth and advancing updated Cordero cost estimates.

2026

Kidd is also a major 2026 catalyst. If the transaction closes, Discovery plans to continue current operations at Kidd Creek and evaluate using Kidd Met Site infrastructure to support future Porcupine gold growth.

2027

The focus should shift toward proving whether Porcupine can scale production and whether Kidd can become a major infrastructure advantage. Deferred consideration from the Porcupine acquisition begins in late 2027, so cash flow discipline becomes important.

2028 onward

If Porcupine grows successfully and Kidd infrastructure works as planned, Discovery could become a much larger Canadian gold producer. Cordero remains the big silver optionality asset. A construction decision at Cordero would likely depend on permitting, silver price, financing conditions, and management’s view of capital allocation.

Valuation Summary

This is an updated, simplified FCF-based valuation incorporating all major projects (Porcupine gold production + growth, Kidd infrastructure/optionality, and Cordero silver development).

Important Assumptions & Notes (conservative & transparent):

  • Current data (as of late May 2026): ~810M shares outstanding, ~831M fully diluted (FD). Current market cap ~US$4.9–5.1B.
  • Porcupine (core cash flow generator): 2026 guidance 260–300 koz Au (midpoint 280 koz). Current AISC guidance ~US$1,950–2,250/oz (high due to growth investments). Q1 2026 adjusted FCF was US$62.7M (annualized ~US$251M, but this was low-production quarter).
  • Sustainable FCF estimate: Model mid-cycle sustainable FCF after growth capital normalizes (targeting 400–500+ koz Au long-term with Kidd support). Assumes ~US$1,800–2,000/oz AISC at higher production (improved from current). Taxes, royalties, sustaining capex (~US$150M/yr normalized), and modest corporate G&A included.
  • Cordero: FS base NPV5% ~US$1.2B at ~US$22/oz Ag (highly leveraged to silver). Sensitivities show strong upside at higher prices.
  • Kidd: Adds infrastructure optionality for Porcupine growth + minor Cu/Zn/Ag production (not fully quantified yet, treated as modest positive).
  • Multiples (10x/15x/20x): Applied to normalized annual FCF. Conservative
  • Prices are long-term assumptions (not spot; current ~US$4,500/oz Au, ~US$76/oz Ag). All in USD.

1. Porcupine + Kidd Normalized FCF Estimates (Annual, mid-cycle)

Gold Price

Est. Annual Production

Est. AISC/oz

Margin/oz (pre-tax)

Est. Normalized FCF (after capex/tax)

$6,000/oz

400 koz (growth phase)

~$1,900

~$4,100

US$1.0B – 1.2B

$7,000/oz

450 koz (full ramp)

~$1,900

~$5,100

US$1.4B – 1.6B

2. FCF Multiple Valuation (Porcupine/Kidd Core)

Value per FD share (831M shares):

At $6,000/oz Au:

  • 10x FCF: US$12.0B – 14.4B market cap → US$14.45 – 17.33/share
  • 15x FCF: US$18.0B – 21.6B → US$21.66 – 25.99/share
  • 20x FCF: US$24.0B – 28.8B → US$28.88 – 34.66/share

At $7,000/oz Au:

  • 10x FCF: US$16.8B – 19.2B → US$20.22 – 23.11/share
  • 15x FCF: US$25.2B – 28.8B → US$30.32 – 34.66/share
  • 20x FCF: US$33.6B – 38.4B → US$40.43 – 46.21/share

3. Cordero NPV Optionality (Additive)

Using FS sensitivities (scaled approximately; very levered to Ag):

Silver Price

Est. Cordero After-Tax NPV5% (Project)

Per FD Share (pre-financing/risk)

$150/oz

~US$8B – 10B+ (massive upside)

US$9.60 – 12+/share

$200/oz

~US$12B+ (transformational)

US$14.40+/share

Combined Valuation Summary (Porcupine/Kidd FCF + Cordero Optionality)

Scenario

10x FCF Core + Cordero

15x FCF Core + Cordero

20x FCF Core + Cordero

$6k Au / $150 Ag

US$24 – 30+/share

US$31 – 38+/share

US$38 – 47+/share

$6k Au / $200 Ag

US$27 – 35+/share

US$35 – 45+/share

US$43 – 55+/share

$7k Au / $150 Ag

US$30 – 36+/share

US$40 – 48+/share

US$50 – 60+/share

$7k Au / $200 Ag

US$35 – 45+/share

US$45 – 58+/share

US$55 – 70+/share

Summary & Quick Scorecard

Category

Points

Overall

Company Overview

Stock ticker: Discovery Silver Corp. Exchange: TSX: DSV / OTCQX: DSVSF

Main metal: Gold now, with major silver optionality

Project phase: Producer + developer

Main assets: Porcupine Operations, Cordero Silver Project, Kidd Operations acquisition

Countries: Canada and Mexico

Fully diluted shares: 816,000,000

Fully diluted market cap: approximately US$5,439,937,440 Project location: Ontario, Canada and Chihuahua, Mexico

1. Management

Previous successful project, discovery, mine build, or company sale: Yes

Exploration to development: Yes

Big mining company experience: Yes

Strong capital markets track record: Yes

Discovery’s management is one of the strongest parts of the story. Tony Makuch and several team members bring Kirkland Lake Gold, Agnico Eagle, operating, exploration, and capital markets experience.

✅ Strong

2. Projects

High grades: Yes for Porcupine underground assets, especially Hoyle Pond and Borden

MRE size: Yes, very large Porcupine and Cordero resource base

Optionality: Yes, strong gold, silver, copper, zinc, lead, and infrastructure optionality

Porcupine gives current production. Cordero gives massive silver optionality. Kidd could provide infrastructure and base-metal optionality.

✅ Strong

3. Cost Structure

Low AISC: Mixed

Low capex / existing infrastructure: Yes for Porcupine infrastructure, but Cordero capex is large Cordero’s early-year AISC below US$12.50/oz AgEq is attractive. Porcupine’s current AISC is higher, with 2026 guidance at US$1,950 to US$2,250/oz gold.

✅ Strong

4. Share Structure Discipline

Fully diluted shares: 816,000,000

Fully diluted market cap: approximately US$5,439,937,440 The share count is high and the market cap is already large. Discovery is not an early-stage hidden microcap anymore.

⚠️ Weak

5. Insider / Ownership

Insider aligned: Moderate, 20% insider aligned

Institutional credibility: Strong

Management quality: Strong The biggest alignment factor is management reputation and operating history, not extremely high insider ownership.

✅ Good

6. Location

Canada: Tier 1

Mexico: Tier2, mining-friendly but with political and permitting risk Ontario is one of the best mining jurisdictions in the world. Chihuahua is a major mining state, but Mexico carries more permitting and political risk than Canada.

✅ Strong

RT Rating, Commentary

Discovery Silver is on our watchlist.

We would rate this as 5 out of 5 stars.

Discovery is a high-quality producer-developer with a strong management team, meaningful gold production, huge silver optionality, and a serious growth platform in Timmins. The company is much stronger today than when it was only a Cordero development story.

The perfect version of this story is simple: Porcupine production grows toward 500,000 ounces per year, Kidd infrastructure reduces bottlenecks, Cordero becomes construction-ready into a silver bull market, and management repeats the kind of value creation seen in Kirkland Lake Gold. If that happens, Discovery can become one of the most important North American precious metals growth stories. But if costs stay high, Kidd becomes a liability, or Cordero stays stuck as a paper project, the stock could struggle because expectations are already high.

The only drawdown is their share structure. The market cap is already large, the share count is high. If you bought it earlier, then you already have your win lottery.

Join RockeTeller

At RockeTeller, we do not just chase stories. We hunt for rare mining stocks with the right mix of criteria. Every company is tested through our specific checkbox before it earns a place on our watchlist. We ask the hard questions that matter most: Is this a stock we would actually back, what is the realistic target price, and how strong is the risk-reward. Our watchlist is reserved for high-quality setups with real multibagger potential, not hype. If you want serious deep-dive research with conviction, subscribe to RockeTeller. Originally written at https://www.rocketeller.com/discovery-silver-can-it-become-the-next-kirkland-lake-story-at-7000-gold/

Have other thoughts on Discovery Silver?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

The user RockeTeller has a position in TSX:DSV. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

CA$13.33
FV
45.7% undervalued intrinsic discount
29.49%
Revenue growth p.a.
196
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
5users have followed this narrative