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 80Moz. 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$107.4M which is a fall of roughly 42% over the last five months. As of 08/11/2018 they have no debt and ~C$45.22M cash. They have 169M 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 08/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $184.37M $107.40M 08/11/2018 $-76.97M
Total Assets: $71.58M $69.24M 08/11/2018 $-2.34M
Total Liabilities: $8.14M $7.88M 08/11/2018 $-0.27M
Current Assets: $57.66M $55.77M 08/11/2018 $-1.89M
Current Liabilities: $3.68M $3.56M 08/11/2018 $-0.12M
Total Debt: $0.00M $0.00M 08/11/2018 $0.00M
Cash: $46.75M $45.22M 08/11/2018 $-1.53M
Enterprise Value: $137.62M $62.18M 12/21/1971 $-75.44M
Cash Flow: $-9.04M $-9.32M never $-0.28M
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: 08/11/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/11/2018 0.00%
Misc 08/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 169,000,000 169,000,000 08/11/2018 0
Shares (FD): 179,000,000 179,000,000 08/11/2018 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 08/11/2018 n/a
Production (Gold Eq Oz.): (guess) 
50,425
(guess) 
47,529
08/11/2018 -2,896
Production (Silver Eq Oz.): (guess) 
4,000,000
(guess) 
4,000,000
08/11/2018 0
Initial CapEx (Outstanding): n/a n/a 08/11/2018 n/a
Funding Option: n/a n/a 08/11/2018 n/a
Documentation: none PRODUCER 08/11/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/11/2018
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 08/11/2018 0.00M
Measured & Indicated: n/a n/a 08/11/2018 0.00M
Inferred: n/a n/a 08/11/2018 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 08/11/2018 0.00M
Measured & Indicated: n/a n/a 08/11/2018 0.00M
Inferred: n/a n/a 08/11/2018 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 08/11/2018 $0.00
Extra Operating Cost: n/a n/a 08/11/2018 $0.00
Average Grade: n/a n/a 08/11/2018 n/a
Recovery Rate: n/a n/a 08/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/11/2018 0.00M
Annual Production: n/a n/a 08/11/2018 n/a
Cash Cost: n/a n/a 08/11/2018 n/a
Extra Operating Cost: n/a n/a 08/11/2018 n/a
SILVER 08/11/2018
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 08/11/2018 0.00M
Measured & Indicated: 30.00M 30.00M 08/11/2018 0.00M
Inferred: 50.00M 50.00M 08/11/2018 0.00M
Reserves & Resources: 80.00M 80.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 08/11/2018 0.00M
Measured & Indicated: 22.10M 22.10M 08/11/2018 0.00M
Inferred: 21.25M 21.25M 08/11/2018 0.00M
Reserves & Resources: 43.35M 43.35M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
4,000,000oz.
(guess) 
4,000,000oz.
08/11/2018 0oz.
Cash Cost: $14 $14 08/11/2018 $0.00
Extra Operating Cost: $5 $5 08/11/2018 $0.00
Average Grade: 170.00 g/t 170.00 g/t 08/11/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 08/11/2018 0.00M
Annual Production: 6,000,000oz. 6,000,000oz. 08/11/2018 0oz.
Cash Cost: $11 $11 08/11/2018 $0
Extra Operating Cost: $7 $7 08/11/2018 $0

Property

Last Analysis Data  (08/11/2018)
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
08/11/2018
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): $-19.22M $-19.81M n/a $-0.60M
Total Maximum Profit: $-19.22M $-19.81M n/a $-0.60M
Max Profit / Current MCap: n/a n/a n/a -0.080
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.11 $-0.11 n/a $0.00
Total Max Profit Per Share: $-0.11 $-0.11 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,720.62 $1,063.38 n/a $-657.24
FD Mkt. Cap / Silver Eq.: $21.69 $12.64 n/a $-9.06
FD Mkt. Cap / Per Metal
as % Spot Price:
142.05% 83.29% n/a -58.76%
Measured &
Indicated
08/11/2018
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 -0.02M
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): $-49.97M $-51.52M n/a $-1.55M
Total Maximum Profit: $-49.97M $-51.52M n/a $-1.55M
Max Profit / Current MCap: n/a n/a n/a -0.209
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.28 $-0.29 n/a $-0.01
Total Max Profit Per Share: $-0.28 $-0.29 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $661.78 $408.99 n/a $-252.78
FD Mkt. Cap / Silver Eq.: $8.34 $4.86 n/a $-3.48
FD Mkt. Cap / Per Metal
as % Spot Price:
54.63% 32.04% n/a -22.60%

Reserves &
Resources
08/11/2018
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 -0.06M
Total (Silver Eq. Oz.): 80.00M 80.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.03M
Silver Eq. Oz.: 43.35M 43.35M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-98.01M $-101.05M n/a $-3.03M
Total Maximum Profit: $-98.01M $-101.05M n/a $-3.03M
Max Profit / Current MCap: n/a n/a n/a -0.409
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.55 $-0.56 n/a $-0.02
Total Max Profit Per Share: $-0.55 $-0.56 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $337.38 $208.51 n/a $-128.87
FD Mkt. Cap / Silver Eq.: $4.25 $2.48 n/a $-1.78
FD Mkt. Cap / Per Metal
as % Spot Price:
27.85% 16.33% n/a -11.52%

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.