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

Category: Mid-tier Producer
Rating & Risk: Login to view
Great Panther Silver Ltd
www: www.greatpanther.com     email: info@greatpanther.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:GPL USD
TSE:GPR CAD

Description

Great Panther Silver Ltd are a silver focused mid-tier producer with two producing mines in Mexico, two mines in development in Mexico and Peru and four exploration properties. Currently they produce roughly 4.0Moz. of silver per year. They have approximately 130Moz. of silver in the reserves and resources category of which 30Moz. are in the measured and indicated category. They have a market capitalisation of ~C$212.75M which is a fall of roughly 5% over the last thirteen months. As of 07/04/2017 they have no debt and ~C$41.42M cash. They have 168M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $223.85M $212.75M 07/04/2017 $-11.10M
Total Assets: $71.00M $71.58M 07/04/2017 $0.58M
Total Liabilities: $8.08M $8.14M 07/04/2017 $0.07M
Current Assets: $57.19M $57.66M 07/04/2017 $0.47M
Current Liabilities: $3.65M $3.68M 07/04/2017 $0.03M
Total Debt: $0.00M $0.00M 07/04/2017 $0.00M
Cash: $41.09M $41.42M 07/04/2017 $0.34M
Enterprise Value: $182.76M $171.33M 06/06/1975 $-11.44M
Cash Flow: $0.31M $-2.02M never $-2.32M
Cash Flow Multiple: 726.79 0.00 never -726.79
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/04/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/04/2017 0.00%
Misc 07/04/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 168,000,000 168,000,000 07/04/2017 0
Shares (FD): 185,000,000 185,000,000 07/04/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 07/04/2017 n/a
Production (Gold Eq Oz.): (guess) 
52,578
(guess) 
50,033
07/04/2017 -2,546
Production (Silver Eq Oz.): (guess) 
4,000,000
(guess) 
4,000,000
07/04/2017 0
Initial CapEx (Outstanding): n/a n/a 07/04/2017 n/a
Funding Option: n/a n/a 07/04/2017 n/a
Documentation: none PRODUCER 07/04/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/04/2017
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 07/04/2017 0.00M
Measured & Indicated: n/a n/a 07/04/2017 0.00M
Inferred: n/a n/a 07/04/2017 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 07/04/2017 0.00M
Measured & Indicated: n/a n/a 07/04/2017 0.00M
Inferred: n/a n/a 07/04/2017 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 07/04/2017 $0.00
Extra Operating Cost: n/a n/a 07/04/2017 $0.00
Average Grade: n/a n/a 07/04/2017 n/a
Recovery Rate: n/a n/a 07/04/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/04/2017 0.00M
Annual Production: n/a n/a 07/04/2017 n/a
Cash Cost: n/a n/a 07/04/2017 n/a
Extra Operating Cost: n/a n/a 07/04/2017 n/a
SILVER 07/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 07/04/2017 0.00M
Measured & Indicated: 30.00M 30.00M 07/04/2017 0.00M
Inferred: 100.00M 100.00M 07/04/2017 0.00M
Reserves & Resources: 130.00M 130.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 07/04/2017 0.00M
Measured & Indicated: 22.10M 22.10M 07/04/2017 0.00M
Inferred: 42.50M 42.50M 07/04/2017 0.00M
Reserves & Resources: 64.60M 64.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
4,000,000oz.
(guess) 
4,000,000oz.
07/04/2017 0oz.
Cash Cost: $8 $8 07/04/2017 $0.00
Extra Operating Cost: $8 $8 07/04/2017 $0.00
Average Grade: 170.00 g/t 170.00 g/t 07/04/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/04/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 07/04/2017 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 07/04/2017 0oz.
Cash Cost: $8 $8 07/04/2017 $0
Extra Operating Cost: $8 $8 07/04/2017 $0

Property

Last Analysis Data  (07/04/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Leon, Mexico Guanajuato 100% n/a n/a n/a
Production Topia, Mexico Topia 100% n/a n/a n/a
Development Mexico Guadalupe 100% (guess) 6,000 Both show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.

PEA completed.

Paid $8 million. Still owe most of it to get the property with 100% ownership.
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

Production in 2018.
Exploration Red Lake, Ontario, Canada Argosy 100% 1,000 n/a show
Past producing high grade mine (100,000 oz)
Exploration Mexico, Mexico El Horcon 100% (guess) 6,700 Underground show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exploration Caborca, Sonora, Mexico Plomo 100% (guess) 4,000 n/a show
Early exploration
Exploration Guanajuato, Mexico San Ignacio 100% n/a n/a n/a
Total Land Package Size (ha): 21,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Leon, Mexico Guanajuato 100% n/a n/a n/a
Production Topia, Mexico Topia 100% n/a n/a n/a
Development Mexico Guadalupe 100% (guess) 6,000 Both show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.

PEA completed.

Paid $8 million. Still owe most of it to get the property with 100% ownership.
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

Production in 2018.
Exploration Red Lake, Ontario, Canada Argosy 100% 1,000 n/a show
Past producing high grade mine (100,000 oz)
Exploration Mexico, Mexico El Horcon 100% (guess) 6,700 Underground show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exploration Caborca, Sonora, Mexico Plomo 100% (guess) 4,000 n/a show
Early exploration
Exploration Guanajuato, Mexico San Ignacio 100% n/a n/a n/a
Total Land Package Size (ha): 21,400  

Profitability (by resource)

Proven &
Probable
07/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 10.00M 10.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.65M $-4.28M n/a $-4.94M
Total Maximum Profit: $0.65M $-4.28M n/a $-4.94M
Max Profit / Current MCap: 0.003 n/a n/a -0.023
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.00 $-0.02 n/a $-0.03
Total Max Profit Per Share: $0.00 $-0.02 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $2,003.51 $2,001.04 n/a $-2.47
FD Mkt. Cap / Silver Eq.: $26.34 $25.03 n/a $-1.31
FD Mkt. Cap / Per Metal
as % Spot Price:
163.47% 163.81% n/a 0.33%
Measured &
Indicated
07/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.02M
Total (Silver Eq. Oz.): 30.00M 30.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 22.10M 22.10M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1.70M $-11.14M n/a $-12.84M
Total Maximum Profit: $1.70M $-11.14M n/a $-12.84M
Max Profit / Current MCap: 0.008 n/a n/a -0.060
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.01 $-0.06 n/a $-0.07
Total Max Profit Per Share: $0.01 $-0.06 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $770.58 $769.63 n/a $-0.95
FD Mkt. Cap / Silver Eq.: $10.13 $9.63 n/a $-0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
62.87% 63.00% n/a 0.13%

Reserves &
Resources
07/04/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.08M
Total (Silver Eq. Oz.): 130.00M 130.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.04M
Silver Eq. Oz.: 64.60M 64.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $4.97M $-32.56M n/a $-37.53M
Total Maximum Profit: $4.97M $-32.56M n/a $-37.53M
Max Profit / Current MCap: 0.022 n/a n/a -0.175
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.03 $-0.18 n/a $-0.20
Total Max Profit Per Share: $0.03 $-0.18 n/a $-0.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $263.62 $263.30 n/a $-0.32
FD Mkt. Cap / Silver Eq.: $3.47 $3.29 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
21.51% 21.55% n/a 0.04%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.