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

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

Symbol Data

Symbol Currency
CVE:MJS CAD
OTCMKTS:MJGCF USD

Description

Majestic Gold Corp are a gold focused junior, small producer with one producing mine in China (PR). Currently they produce roughly 20koz. of gold per year. They have approximately 1.7Moz. of gold in the reserves and resources category of which 0.7Moz. are in the measured and indicated category. They have a market capitalisation of ~$79.94M which is a rise of roughly 72% over the last five months. As of 04/22/2018 they have ~$17M debt and ~$8.93M cash. They have 980M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/22/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $46.55M $79.94M 04/22/2018 $33.40M
Total Assets: $107.00M $107.00M 04/22/2018 $0.00M
Total Liabilities: $29.00M $29.00M 04/22/2018 $0.00M
Current Assets: $16.00M $16.00M 04/22/2018 $0.00M
Current Liabilities: $34.00M $34.00M 04/22/2018 $0.00M
Total Debt: $17.00M $17.00M 04/22/2018 $0.00M
Cash: $8.93M $8.93M 04/22/2018 $0.00M
Enterprise Value: $54.62M $88.01M 10/15/1972 $33.40M
Cash Flow: $5.39M $3.58M never $-1.80M
Cash Flow Multiple: 8.64 22.31 never 13.67
Net Debt to
Cash Flow Ratio:
1.50 2.25 never 0.75
Finance within 1 year: 04/22/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/22/2018 0.00%
Misc 04/22/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 980,000,000 980,000,000 04/22/2018 0
Shares (FD): 1,080,000,000 1,080,000,000 04/22/2018 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 04/22/2018 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
04/22/2018 0
Production (Silver Eq Oz.): (guess) 
1,562,083
(guess) 
1,689,076
04/22/2018 126,993
Initial CapEx (Outstanding): $60.00M
128.9% of Mkt.Cap
$60.00M
75.05% of Mkt.Cap
04/22/2018 $0.00M
Funding Option: n/a n/a 04/22/2018 n/a
Documentation: none PRODUCER 04/22/2018 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 04/22/2018
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 04/22/2018 0.00M
Measured & Indicated: 0.70M 0.70M 04/22/2018 0.00M
Inferred: 1.00M 1.00M 04/22/2018 0.00M
Reserves & Resources: 1.70M 1.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/22/2018 0.00M
Measured & Indicated: 0.48M 0.48M 04/22/2018 0.00M
Inferred: 0.43M 0.43M 04/22/2018 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
04/22/2018 0oz.
Cash Cost: $650 $650 04/22/2018 $0.00
Extra Operating Cost: $300 $300 04/22/2018 $0.00
Average Grade: 1.20 g/t 1.20 g/t 04/22/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/22/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/22/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 04/22/2018 0oz.
Cash Cost: $750 $750 04/22/2018 $0
Extra Operating Cost: $350 $350 04/22/2018 $0
SILVER 04/22/2018
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 04/22/2018 0.00M
Measured & Indicated: n/a n/a 04/22/2018 0.00M
Inferred: n/a n/a 04/22/2018 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 04/22/2018 0.00M
Measured & Indicated: n/a n/a 04/22/2018 0.00M
Inferred: n/a n/a 04/22/2018 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 04/22/2018 $0.00
Extra Operating Cost: n/a n/a 04/22/2018 $0.00
Average Grade: n/a n/a 04/22/2018 n/a
Recovery Rate: n/a n/a 04/22/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/22/2018 0.00M
Annual Production: n/a n/a 04/22/2018 n/a
Cash Cost: n/a n/a 04/22/2018 n/a
Extra Operating Cost: n/a n/a 04/22/2018 n/a

Property

Last Analysis Data  (04/22/2018)
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. (They get 70%)

Goal is to increase that to 100,000.
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. (They get 70%)

Goal is to increase that to 100,000.

Profitability (by resource)

Proven &
Probable
04/22/2018
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
04/22/2018
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.48M 0.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.02M
Maximum Profit (Gold): $64.11M $42.65M n/a $-21.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64.11M $42.65M n/a $-21.46M
Max Profit / Current MCap: 1.377 0.533 n/a -0.844
Max Profit Per Share (Gold): $0.06 $0.04 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.04 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $97.79 $167.95 n/a $70.16
FD Mkt. Cap / Silver Eq.: $1.25 $1.99 n/a $0.74
FD Mkt. Cap / Per Metal
as % Spot Price:
7.33% 13.93% n/a 6.60%

Reserves &
Resources
04/22/2018
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.90M 0.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.72M
Maximum Profit (Gold): $121.35M $80.73M n/a $-40.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $121.35M $80.73M n/a $-40.62M
Max Profit / Current MCap: 2.607 1.010 n/a -1.597
Max Profit Per Share (Gold): $0.11 $0.07 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.11 $0.07 n/a $-0.04
Total Free Profit Per Share: $0.06 $0.00 n/a $-0.06
FD Mkt. Cap / Gold Eq.: $51.66 $88.73 n/a $37.07
FD Mkt. Cap / Silver Eq.: $0.66 $1.05 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
3.87% 7.36% n/a 3.49%

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.