Subscribe Now - Click Here:               1 Year for only $149   or   3 months for $49

Category: Junior: Small Producer
Rating & Risk: Login to view
Majestic Gold Corp
www: www.majesticgold.com     email: info@majesticgold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MJS 09/23/2016 CAD 0.065 0.000 0.120 - 0.040 65,175
OTCMKTS:MJGCF 09/23/2016 USD 0.0600 0.0000 0.0800 - 0.0400 58
Alert me when stock is updated

Description

Majestic Gold Corp are a gold focused junior, small producer with one producing mine in China (PR). Currently they produce roughly 15koz. of gold per year. They have approximately 1.9Moz. of gold in the reserves and resources category of which 0.9Moz. are in the measured and indicated category. They have a market capitalisation of ~$43.96M which is a fall of roughly 18% over the last six months. As of 06/30/2016 they have ~$19M debt and ~$10.33M cash. They have 840M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 03/26/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $53.66M $43.96M 03/26/2016 $-9.70M
Total Assets: $95.68M $93.43M 06/30/2016 $-2.25M
Total Liabilities: $49.27M $50.02M 06/30/2016 $0.75M
Current Assets: $15.84M $15.77M 06/30/2016 $-0.07M
Current Liabilities: $30.30M $31.97M 06/30/2016 $1.67M
Total Debt: $20.00M $18.73M 06/30/2016 $-1.27M
Cash: $7.00M $10.33M 06/30/2016 $3.33M
Enterprise Value: $66.66M $52.36M 08/29/1971 $-14.30M
Cash Flow: $-1.93M $-0.69M never $1.25M
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: 03/26/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/26/2016 0.00%
Misc 03/26/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.060 $0.049 16:09 on 09/23/2016 $-0.01
Shares Outstanding: 840,000,000 839,770,000 06/30/2016 -230,000
Shares Fully Diluted: 890,000,000 890,000,000 03/26/2016 0
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/26/2016 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
03/26/2016 0
Production (Silver Eq Oz.): (guess) 
1,202,968
(guess) 
1,024,514
03/26/2016 -178,455
Initial CapEx (Outstanding): $60.00M
111.82% of Mkt.Cap
$60.00M
136.5% of Mkt.Cap
03/26/2016 $0.00M
Funding Option: n/a n/a 03/26/2016 n/a
Documentation: none PRODUCER 03/26/2016 n/a

Resource Data

GOLD 03/26/2016
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 03/26/2016 0.00M
Measured & Indicated: 0.90M 0.90M 03/26/2016 0.00M
Inferred: 1.00M 1.00M 03/26/2016 0.00M
Reserves & Resources: 1.90M 1.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/26/2016 0.00M
Measured & Indicated: 0.61M 0.61M 03/26/2016 0.00M
Inferred: 0.43M 0.43M 03/26/2016 0.00M
Reserves & Resources: 1.04M 1.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
03/26/2016 0oz.
Cash Cost: $900 $900 03/26/2016 $0.00
Extra Operating Cost: $500 $500 03/26/2016 $0.00
Average Grade: 1.20 g/t 1.20 g/t 03/26/2016 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/26/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 03/26/2016 0.00M
Annual Production: 50,000oz. 50,000oz. 03/26/2016 0oz.
Cash Cost: $800 $800 03/26/2016 $0
Extra Operating Cost: $400 $400 03/26/2016 $0
SILVER 03/26/2016
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 03/26/2016 0.00M
Measured & Indicated: n/a n/a 03/26/2016 0.00M
Inferred: n/a n/a 03/26/2016 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 03/26/2016 0.00M
Measured & Indicated: n/a n/a 03/26/2016 0.00M
Inferred: n/a n/a 03/26/2016 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 03/26/2016 $0.00
Extra Operating Cost: n/a n/a 03/26/2016 $0.00
Average Grade: n/a n/a 03/26/2016 n/a
Recovery Rate: n/a n/a 03/26/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/26/2016 0.00M
Annual Production: n/a n/a 03/26/2016 n/a
Cash Cost: n/a n/a 03/26/2016 n/a
Extra Operating Cost: n/a n/a 03/26/2016 n/a

Property

Last Analysis Data  (03/26/2016)
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 70% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 70%.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 70% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 70%.

Profitability (by resource)

Proven &
Probable
03/26/2016
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
03/26/2016
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -10.71M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.28M
Maximum Profit (Gold): $-78.91M $-28.02M n/a $50.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-78.91M $-28.02M n/a $50.89M
Max Profit / Current MCap: n/a n/a n/a 0.833
Max Profit Per Share (Gold): $-0.09 $-0.03 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.09 $-0.03 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $87.68 $71.82 n/a $-15.86
FD Mkt. Cap / Silver Eq.: $1.09 $1.05 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
7.21% 5.38% n/a -1.83%

Reserves &
Resources
03/26/2016
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.): 1.90M 1.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -22.60M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.04M 1.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.34M
Maximum Profit (Gold): $-133.71M $-47.47M n/a $86.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-133.71M $-47.47M n/a $86.24M
Max Profit / Current MCap: n/a n/a n/a 1.412
Max Profit Per Share (Gold): $-0.15 $-0.05 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.15 $-0.05 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $51.74 $42.39 n/a $-9.36
FD Mkt. Cap / Silver Eq.: $0.65 $0.62 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
4.26% 3.18% n/a -1.08%

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.     ×