Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Small Producer
Rating & Risk: Login to view
Dynasty Metals & Mining Inc
www: www.dynastymining.com     email: info@dynastymining.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:DMMIF 06/22/2017 USD 0.2180 0.0000 0.3100 - 0.1000 3,313
TSE:DMM 04/26/2017 warning CAD 0.3200 -0.0100 0.4500 - 0.1200 35,087
Alert me when stock is updated

Description

Dynasty Metals & Mining Inc are a gold focused junior, small producer with one producing mine in Ecuador and two exploration properties. Currently they produce roughly 10koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$22.73M which is a rise of roughly 72% over the last seven months. As of 03/31/2017 they have ~$6M debt and ~$0.04M cash. They have 88M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 11/27/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $13.24M $22.73M 11/27/2016 $9.49M
Total Assets: $58.76M $34.54M 03/31/2017 $-24.22M
Total Liabilities: $20.29M $22.32M 03/31/2017 $2.03M
Current Assets: $3.49M $1.57M 03/31/2017 $-1.92M
Current Liabilities: $19.59M $17.74M 03/31/2017 $-1.85M
Total Debt: $4.00M $5.84M 03/31/2017 $1.84M
Cash: $3.00M $0.04M 03/31/2017 $-2.96M
Enterprise Value: $14.24M $28.53M 11/26/1970 $14.29M
Cash Flow: $-1.51M $-1.00M never $0.51M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 11/27/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/27/2016 0.00%
Misc 11/27/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.141 $0.242 16:04 on 04/26/2017 $0.10
Shares Outstanding: 88,000,000 87,830,000 03/31/2017 -170,000
Shares Fully Diluted: 94,000,000 94,000,000 11/27/2016 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 11/27/2016 n/a
Production (Gold Eq Oz.): (guess) 
10,000
(guess) 
10,000
11/27/2016 0
Production (Silver Eq Oz.): (guess) 
717,394
(guess) 
750,119
11/27/2016 32,725
Initial CapEx (Outstanding): n/a n/a 11/27/2016 n/a
Funding Option: n/a n/a 11/27/2016 n/a
Documentation: none PRODUCER 11/27/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/27/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 11/27/2016 0.00M
Measured & Indicated: 2.50M 2.50M 11/27/2016 0.00M
Inferred: 3.50M 3.50M 11/27/2016 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/27/2016 0.00M
Measured & Indicated: 1.80M 1.80M 11/27/2016 0.00M
Inferred: 1.58M 1.58M 11/27/2016 0.00M
Reserves & Resources: 3.38M 3.38M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000oz.
(guess) 
10,000oz.
11/27/2016 0oz.
Cash Cost: $1,000 $1,000 11/27/2016 $0.00
Extra Operating Cost: $400 $400 11/27/2016 $0.00
Average Grade: 8.00 g/t 8.00 g/t 11/27/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/27/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 11/27/2016 0.00M
Annual Production: 150,000oz. 150,000oz. 11/27/2016 0oz.
Cash Cost: $800 $800 11/27/2016 $0
Extra Operating Cost: $400 $400 11/27/2016 $0
SILVER 11/27/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 11/27/2016 0.00M
Measured & Indicated: n/a n/a 11/27/2016 0.00M
Inferred: n/a n/a 11/27/2016 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/27/2016 0.00M
Measured & Indicated: n/a n/a 11/27/2016 0.00M
Inferred: n/a n/a 11/27/2016 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/27/2016 $0.00
Extra Operating Cost: n/a n/a 11/27/2016 $0.00
Average Grade: n/a n/a 11/27/2016 n/a
Recovery Rate: n/a n/a 11/27/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/27/2016 0.00M
Annual Production: n/a n/a 11/27/2016 n/a
Cash Cost: n/a n/a 11/27/2016 n/a
Extra Operating Cost: n/a n/a 11/27/2016 n/a

Property

Last Analysis Data  (11/27/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground show
2.5 million oz resource at 13 gpt. Began production in 2013. No windfall tax.
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Exploration Zamora, Ecuador Jerusalem 100% n/a n/a show
1.3 million oz deposit.

12 gpt.
Total Land Package Size (ha): 13,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground show
2.5 million oz resource at 13 gpt. Began production in 2013. No windfall tax.
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Exploration Zamora, Ecuador Jerusalem 100% n/a n/a show
1.3 million oz deposit.

12 gpt.
Total Land Package Size (ha): 13,000  

Profitability (by resource)

Proven &
Probable
11/27/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
11/27/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.89M
Maximum Profit (Gold): $-272.54M $-179.93M n/a $92.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-272.54M $-179.93M n/a $92.61M
Max Profit / Current MCap: n/a n/a n/a 12.674
Max Profit Per Share (Gold): $-2.90 $-1.91 n/a $0.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-2.90 $-1.91 n/a $0.99
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $7.35 $12.63 n/a $5.27
FD Mkt. Cap / Silver Eq.: $0.10 $0.17 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
0.62% 1.00% n/a 0.38%

Reserves &
Resources
11/27/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.38M 3.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.04M
Maximum Profit (Gold): $-511.01M $-337.37M n/a $173.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-511.01M $-337.37M n/a $173.64M
Max Profit / Current MCap: n/a n/a n/a 23.763
Max Profit Per Share (Gold): $-5.44 $-3.59 n/a $1.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-5.44 $-3.59 n/a $1.85
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $3.92 $6.73 n/a $2.81
FD Mkt. Cap / Silver Eq.: $0.05 $0.09 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
0.33% 0.54% n/a 0.20%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×