MAG Silver Future Growth

Future criteria checks 3/6

MAG Silver is forecast to grow earnings and revenue by 15.2% and 20.1% per annum respectively while EPS is expected to grow by 12.8% per annum.

Key information

15.2%

Earnings growth rate

12.8%

EPS growth rate

Metals and Mining earnings growth	34.5%
Revenue growth rate	20.1%
Future return on equity	n/a
Analyst coverage	Low
Last updated	16 Dec 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

TSX:MAG - Analysts future estimates and past financials data (USD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	108	104	76	-9	1
12/31/2025	115	92	66	-8	1
12/31/2024	100	79	90	-15	1
9/30/2024	N/A	74	-35	-10	N/A
6/30/2024	N/A	61	-33	-9	N/A
3/31/2024	N/A	59	-30	-9	N/A
12/31/2023	N/A	49	-24	-9	N/A
9/30/2023	N/A	32	-22	-7	N/A
6/30/2023	N/A	32	-21	-7	N/A
3/31/2023	N/A	20	-24	-10	N/A
12/31/2022	N/A	18	-21	-9	N/A
9/30/2022	N/A	27	-19	-10	N/A
6/30/2022	N/A	17	-17	-10	N/A
3/31/2022	N/A	12	-12	-5	N/A
12/31/2021	N/A	6	-14	-7	N/A
9/30/2021	N/A	4	-15	-8	N/A
6/30/2021	N/A	6	-15	-7	N/A
3/31/2021	N/A	4	-13	-8	N/A
12/31/2020	N/A	-7	-11	-6	N/A
9/30/2020	N/A	-15	-8	-5	N/A
6/30/2020	N/A	-17	-8	-4	N/A
3/31/2020	N/A	-19	-8	-4	N/A
12/31/2019	N/A	-4	-7	-3	N/A
9/30/2019	N/A	-7	-7	-4	N/A
6/30/2019	N/A	-5	-6	-3	N/A
3/31/2019	N/A	-6	-6	-3	N/A
12/31/2018	N/A	-6	-6	-4	N/A
9/30/2018	N/A	-6	-6	-3	N/A
6/30/2018	N/A	-7	N/A	-4	N/A
3/31/2018	N/A	-6	N/A	-4	N/A
12/31/2017	N/A	-6	N/A	-4	N/A
9/30/2017	N/A	-53	N/A	-4	N/A
6/30/2017	N/A	-54	N/A	-4	N/A
3/31/2017	N/A	-55	N/A	-5	N/A
12/31/2016	N/A	-56	N/A	-4	N/A
9/30/2016	N/A	-16	N/A	-4	N/A
6/30/2016	N/A	-16	N/A	-4	N/A
3/31/2016	N/A	-16	N/A	-4	N/A
12/31/2015	N/A	-17	N/A	-4	N/A
9/30/2015	N/A	-16	N/A	-4	N/A
6/30/2015	N/A	-18	N/A	-4	N/A
3/31/2015	N/A	-18	N/A	-4	N/A
12/31/2014	N/A	-16	N/A	-5	N/A
9/30/2014	N/A	-23	N/A	-5	N/A
6/30/2014	N/A	-21	N/A	-5	N/A
3/31/2014	N/A	-29	N/A	-5	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MAG's forecast earnings growth (15.2% per year) is above the savings rate (2.3%).

Earnings vs Market: MAG's earnings (15.2% per year) are forecast to grow slower than the Canadian market (15.5% per year).

High Growth Earnings: MAG's earnings are forecast to grow, but not significantly.

Revenue vs Market: MAG's revenue (20.1% per year) is forecast to grow faster than the Canadian market (7.1% per year).

High Growth Revenue: MAG's revenue (20.1% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if MAG's Return on Equity is forecast to be high in 3 years time

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/30 07:38
End of Day Share Price	2024/12/30 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

MAG Silver Corp. is covered by 27 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Kevin O'Halloran	BMO Capital Markets Equity Research
Michael Fairbairn	Canaccord Genuity
Carey MacRury	Canaccord Genuity

MAG Silver Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

MAG Silver Corp. Provides Update on Silver King Fire in Piute County, Central Utah

Consensus revenue estimates fall by 43%

Consensus revenue estimates increase by 25%, EPS downgraded

Consensus EPS estimates fall by 14%

Consensus forecasts updated

Consensus forecasts updated

Recent updates

President recently sold CA$1.1m worth of stock

MAG Silver Corp. to Report Q3, 2024 Results on Nov 08, 2024

Insufficient new directors

MAG Silver Corp. Provides Update on Silver King Fire in Piute County, Central Utah

New major risk - Earnings quality

New major risk - Revenue and earnings growth

Now 22% undervalued

MAG Silver Corp. to Report Q1, 2024 Results on May 14, 2024

MAG Silver Corp., Annual General Meeting, Jun 17, 2024

Chief Exploration Officer exercised options and sold CA$223k worth of stock

Investor sentiment improves as stock rises 17%

MAG Silver Corp. Announces Robust Updated Technical Report for Juanicipio

Now 20% undervalued after recent price drop

Now 20% undervalued after recent price drop

MAG Silver Corp. Announces Board Changes

MAG Silver Corp. to Report Q3, 2023 Results on Nov 10, 2023

Investor sentiment improves as stock rises 15%

Consensus revenue estimates fall by 43%

Mag Silver Corp. Drills Three New Silver, Gold and Copper Zones At Deer Trail

MAG Silver Corp. to Report Q2, 2023 Results on Aug 07, 2023

MAG Silver Corp. Announces That Commercial Production Has Been Achieved At the Juanicipio Project

Chief Exploration Officer exercised options and sold CA$736k worth of stock

MAG Silver Corp. announced that it has received CAD 23.024438 million in funding

Consensus revenue estimates increase by 25%, EPS downgraded

Now 20% undervalued

MAG Silver Corp. announced that it expects to receive CAD 20.02125 million in funding

MAG Silver Corp. Discovers “Carissa” Zone At Deer Trail

MAG Silver Corp. Reports on the Juanicipio Project

Insider exercised options and sold CA$121k worth of stock

Insider recently sold CA$1.4m worth of stock

Consensus EPS estimates fall by 14%

Consensus forecasts updated

Mag Silver Corp. Reports Third Quarter Metal Production from the Juanicipio Project

Investor sentiment improved over the past week

President recently sold CA$251k worth of stock

Consensus forecasts updated

Consensus forecasts updated

Consensus forecasts updated

Independent Director recently bought CA$54k worth of stock

Independent Director recently bought CA$64k worth of stock

Consensus forecasts updated

Corporate Secretary exercised options to buy CA$95k worth of stock.

Consensus revenue estimates increase by 82%

MAG Silver Corp. (TSX:MAG) completed the acquisition of Gatling Exploration Inc. (TSXV:GTR) from Sprott Asset Management LP and others.

Consensus forecasts updated

MAG Silver Corp., Annual General Meeting, Jun 22, 2022

Chief Financial Officer recently sold CA$425k worth of stock

Consensus forecasts updated

MAG Silver Corp. Announces Chief Financial Officer Changes, Effective May 20, 2022

MAG Silver Corp. Reports Fourth Quarter Production of Underground Development and Stope Material from Juanicipio Project

Fresnillo plc and MAG Silver Corp. Provides Juanicipio Commissioning Update

Independent Director recently bought CA$132k worth of stock

Chief Financial Officer exercised options and sold CA$261k worth of stock

MAG Silver Corp. Reports Successful Phase 1 Deer Trail Drilling Results

High number of new directors

MAG Silver Corp. Reports 2020 Juanicipio Drill Results 110 Holes (39,700 Meters)

Independent Director Derek White has left the company

Independent Director recently sold CA$143k worth of stock

Independent Director recently sold CA$555k worth of stock

President recently sold CA$156k worth of stock

Chief Financial Officer exercised options and sold CA$75k worth of stock

Independent Director has left the company

Companies Like MAG Silver (TSE:MAG) Can Afford To Invest In Growth

MAG Silver Corp. Announces the Appointment of Jill Neff as Corporate Secretary

MAG Silver Corp. Announces Appointment of Susan Mathieu as a Director

Have Insiders Sold MAG Silver Corp. (TSE:MAG) Shares Recently?

Independent Director recently sold CA$708k worth of stock

We're Not Worried About MAG Silver's (TSE:MAG) Cash Burn

New 90-day high: CA$26.39