Last Update 15 Jun 26
Fair value Increased 33%Valuation Update (June 2026)
This is a simplified free cash flow valuation model. It uses the company’s DFS spot-case pre-tax net project cash flow as the base, then adds silver-price upside using the company’s stated sensitivity of A$42M life-of-project pre-tax net cash flow for every US$1/oz increase in silver price. It does not adjust for higher taxes, royalties, inflation, cost escalation, debt interest, financing cost, hedging, future dilution, schedule delays, or mine plan changes.
Base DFS Assumptions
Paris FCF Model

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, ASX releases, presentations, news releases, company websites, 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, exploration risk, grade reconciliation risk, permitting risk, financing risk, dilution, mine development risk, metallurgy risk, operating cost inflation, environmental approval risk, open-pit mining risk, processing recovery risk, and changes in market conditions. Past performance is not indicative of future results.
Investigator Silver Limited ASX: IVR
Introduction
Investigator Silver Limited is an Australian silver development company focused on advancing the 100 percent owned Paris Silver Project in South Australia. The company was formerly known as Investigator Resources, but the story has now clearly shifted from early-stage exploration into mine development, execution readiness, financing, permitting, and ultimately first silver production.
The bull case is simple: Investigator controls what the company positions as Australia’s only pure-play, near-term silver mine development opportunity. Paris is not a remote, complex, multi-metal science project. It is designed as a shallow open-pit silver operation using contract mining, conventional whole-ore cyanide leach processing, and Merrill–Crowe doré recovery. The 2026 DFS outlines a 1.5Mtpa operation, approximately 11-year mine life, 30Moz of silver doré production, A$39.70/oz AISC, and strong economics at higher silver prices.
The most important attraction is leverage. In the DFS spot case using US$80/oz silver and AUD/USD 0.69, Paris delivers pre-tax NPV8 of A$1.154B, pre-tax IRR of 93 percent, payback of 11 months from first production, and A$1.866B of pre-tax net project cash flow. At the consensus case of US$60.18/oz silver, the project still shows pre-tax NPV8 of A$618M, pre-tax IRR of 61 percent, payback of 13 months, and A$1.038B of pre-tax net project cash flow.
The key risk is also clear: Investigator still needs to move from DFS into construction decision, final financing, permits, early works, construction, commissioning, and actual operation. The project looks financeable on paper, but the market will still demand proof that the company can build it on time, on budget, and without excessive dilution.
Projects / Location / MRE / Grades
Project 1: Paris Silver Project, South Australia (Flagship Development Asset)
Paris is Investigator Silver’s flagship asset. The project is 100 percent owned and located on South Australia’s Eyre Peninsula, around 70km north of Kimba and about seven hours by road from Adelaide. The DFS describes Paris as a conventional open-pit silver project in a mature South Australian mining jurisdiction with established infrastructure and regulatory framework.
This matters because Paris is not a difficult underground vein project in a high-risk country. It is designed as a shallow open-pit mine with a simple processing route. The DFS describes the operation as contract mining, whole-ore cyanide leach, Merrill–Crowe doré recovery, and wet tailings storage.
The project also sits inside a broader 15km Paris Silver Corridor. That gives Investigator more than just a single-pit development story. The current DFS is based on Paris, but the company sees multiple near-plant targets that could potentially extend mine life or add satellite feed over time.
Paris is high grade for an open-pit primary silver project. The global JORC 2012 Mineral Resource is 24Mt at 73g/t silver and 0.41 percent lead for 57Moz silver and 99kt lead. The 2026 maiden Ore Reserve is 12Mt at 88g/t silver for 33Moz silver, all in the probable category.
This is the important part. Paris is not a huge low-grade bulk-tonnage silver project that needs a monster plant to work. It is a relatively simple, shallow, higher-grade open-pit silver development. The DFS mine plan uses 13.395Mt of ore mined and processed at an average silver grade of 91g/t, with 78 percent silver recovery and 30Moz of silver in doré produced.
The project does contain lead in the resource, but lead was not considered in the DFS economics. This makes Paris cleaner from a silver-purity perspective, but it also means the current mine plan is mainly a silver doré story rather than a silver-lead concentrate story.
The current Paris Mineral Resource Estimate is JORC 2012 compliant and was last updated in 2023.
Resource summary
The key strength is that most of the resource is already indicated. The DFS production target is also stronger than many early-stage developers because it is based on 86 percent indicated resources and only 14 percent inferred resources. During the payback period, less than 1 percent of the production target comes from inferred material, which improves lender confidence.
The 2026 DFS delivered the maiden Ore Reserve for Paris.
Reserve summary
This is a major milestone. Moving from a resource-only story to a reserve-backed DFS gives Investigator a much stronger development profile. The reserve is based on the 2023 resource and incorporates mine design, scheduling, geotechnical work, hydrogeology, dilution, mining recovery, metallurgy, processing, infrastructure, tailings, operating costs, capital costs, and economic assumptions.
The 2026 DFS is now the main valuation anchor for Investigator Silver.
Key DFS figures
The standout number is the A$260M development funding requirement. This is not tiny, but it is modest compared with the DFS value at higher silver prices. At US$80/oz silver, the NPV8-to-development funding ratio is approximately 4.4 times. At US$60.18/oz silver, the ratio is still around 2.4 times. (ASX Announcements)
The second standout is silver price sensitivity. Holding mine plan, costs, and foreign exchange constant, the company says each extra US$1/oz in silver price adds approximately A$27M to pre-tax NPV8 and A$42M to life-of-project pre-tax net cash flow. That is the main reason IVR is interesting. It is not just a development story. It is a silver-price torque story.
Paris Mineral Resource Estimate
The key strength is that most of the resource is already indicated. The DFS production target is based on 86 percent indicated resources and only 14 percent inferred resources. During the payback period, less than 1 percent of the production target comes from inferred material, which improves lender confidence.
Paris Ore Reserve Estimate
Paris 2026 DFS Economics
The standout number is the A$260M development funding requirement. This is not tiny, but it is modest compared with the DFS value at higher silver prices. At US$80/oz silver, the NPV8-to-development funding ratio is approximately 4.4 times. At US$60.18/oz silver, the ratio is still around 2.4 times.
The second standout is silver price sensitivity. Holding mine plan, costs, and foreign exchange constant, each extra US$1/oz in silver price adds approximately A$27M to pre-tax NPV8 and A$42M to life-of-project pre-tax net cash flow.
Project 2: Paris Silver Corridor (Near-Plant Growth Optionality)
The Paris Silver Corridor is the second major part of the story. Paris itself is the flagship asset, but the broader corridor gives Investigator room to extend the mine life and potentially add satellite material around the planned plant and tailings facility.
The company describes Paris as sitting within a 15km mineralised corridor with multiple near-plant drill targets. The key advantage is that any satellite discovery near the proposed infrastructure could be more valuable than a standalone remote discovery because it may use the same processing plant, mine services, approvals pathway, and local infrastructure.
This is important because the current DFS mine life is attractive, but not extremely long. If Investigator can convert more resources near the pit or along the corridor, Paris could become a longer-life silver platform instead of a single open-pit development.
Project 3: Uno Morgans / Curnamona / Regional Exploration (Exploration Upside)
Investigator still has exploration upside beyond the core Paris pit. The company’s presentation highlights Paris pit expansion drilling, Paris Silver Corridor drilling, Uno Morgans hub-and-spoke drilling, and Curnamona drilling as part of the next 12 months of news flow.
This optionality matters because Paris already has a defined DFS development case. Exploration is not needed to justify the current project, but success could improve mine life, scale, and market perception.
Molyhil is no longer the key focus. Investigator has completed the divestment of the Molyhil tungsten-molybdenum project, which helps simplify the company into a cleaner silver development story.
Share Structure / Ownership / Insiders
Capital Structure
Share Structure Feel
The share count is high. That is the biggest negative in the capital structure. A pro-forma basic share count of 2.625B shares, plus 463M listed options, means investors must be careful with per-share valuation.
The positive side is that the company raised A$55M in March 2026, materially strengthening the balance sheet and funding execution readiness, early construction and long-lead items, drilling, permitting, and working capital. The placement proceeds should fund Investigator through to a Final Investment Decision for Paris.
Ownership / Insiders
Jupiter Asset Management is the key institutional shareholder at approximately 14 percent, while the top 20 shareholders hold approximately 35 percent. This is a positive sign for a development-stage silver company that will need continued capital-market support, although insider/director ownership does not appear extremely high based on available public ownership data.
People / Management
Risks / Catalysts / Timeline
Key Risks
Catalysts
Expected Timeline to Full Production
Valuation Summary
This is a simplified free cash flow valuation model. It uses the company’s DFS spot-case pre-tax net project cash flow as the base, then adds silver-price upside using the company’s stated sensitivity of A$42M life-of-project pre-tax net cash flow for every US$1/oz increase in silver price. It does not adjust for higher taxes, royalties, inflation, cost escalation, debt interest, financing cost, hedging, future dilution, schedule delays, or mine plan changes.
Base DFS Assumptions
Paris FCF Model
Summary & Quick Scorecard
RT Rating, Commentary
Investigator Silver is on our watchlist.
We rated this as 4 out of 5 stars.
Investigator Silver checks many of the boxes we like in a silver developer: high-grade open-pit silver, 100 percent ownership, Tier 1 jurisdiction, completed DFS, maiden reserve, simple processing, strong silver leverage, institutional support and a management team now focused on execution.
The Paris Silver Project is not just an exploration dream anymore. It has moved into the serious development category. The DFS shows strong economics at US$60 silver and very powerful economics at US$80 silver. If silver enters a major bull market, IVR could become one of the cleaner pure-play silver torque names in Australia.
The biggest weakness is their cost structure and management ownership. We always like if the team got significant number. They their AISC and no infra will like causing more dilution in the future.
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 checklist 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.
Have other thoughts on Investigator Silver?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
The user RockeTeller holds no position in ASX:IVR. 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.