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

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MJS 09/19/2017 CAD 0.080 0.000 0.120 - 0.050 471,000
OTCMKTS:MJGCF 09/19/2017 USD 0.0620 -0.0010 0.0880 - 0.0320 2,000
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 ~$65.97M which is a fall of roughly 3% over the last six months. As of 06/30/2017 they have ~$17M debt and ~$8.93M cash. They have 912M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 03/26/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $68.20M $65.97M 03/26/2017 $-2.23M
Total Assets: $97.99M $100.22M 06/30/2017 $2.23M
Total Liabilities: $49.90M $49.10M 06/30/2017 $-0.80M
Current Assets: $14.57M $13.62M 06/30/2017 $-0.95M
Current Liabilities: $32.53M $28.00M 06/30/2017 $-4.53M
Total Debt: $20.04M $16.87M 06/30/2017 $-3.17M
Cash: $5.27M $8.93M 06/30/2017 $3.66M
Enterprise Value: $82.97M $73.91M 05/05/1972 $-9.06M
Cash Flow: $-0.60M $0.09M never $0.70M
Cash Flow Multiple: 0.00 698.11 never 698.11
Net Debt to Cash Flow Ratio: n/a 84.02 never 84.02
Finance within 1 year: 03/26/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/26/2017 0.00%
Misc 03/26/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.067 $0.065 10:09 on 09/19/2017 $0.00
Shares Outstanding: 912,000,000 912,270,000 06/30/2017 270,000
Shares Fully Diluted: 1,012,000,000 1,012,000,000 03/26/2017 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 03/26/2017 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
03/26/2017 0
Production (Silver Eq Oz.): (guess) 
1,051,438
(guess) 
1,139,582
03/26/2017 88,144
Initial CapEx (Outstanding): $60.00M
87.98% of Mkt.Cap
$60.00M
90.95% of Mkt.Cap
03/26/2017 $0.00M
Funding Option: n/a n/a 03/26/2017 n/a
Documentation: none PRODUCER 03/26/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/26/2017
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 03/26/2017 0.00M
Measured & Indicated: 0.90M 0.90M 03/26/2017 0.00M
Inferred: 1.00M 1.00M 03/26/2017 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 03/26/2017 0.00M
Measured & Indicated: 0.61M 0.61M 03/26/2017 0.00M
Inferred: 0.43M 0.43M 03/26/2017 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.
03/26/2017 0oz.
Cash Cost: $900 $900 03/26/2017 $0.00
Extra Operating Cost: $400 $400 03/26/2017 $0.00
Average Grade: 1.20 g/t 1.20 g/t 03/26/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/26/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 03/26/2017 0.00M
Annual Production: 50,000oz. 50,000oz. 03/26/2017 0oz.
Cash Cost: $800 $800 03/26/2017 $0
Extra Operating Cost: $400 $400 03/26/2017 $0
SILVER 03/26/2017
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 03/26/2017 0.00M
Measured & Indicated: n/a n/a 03/26/2017 0.00M
Inferred: n/a n/a 03/26/2017 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 03/26/2017 0.00M
Measured & Indicated: n/a n/a 03/26/2017 0.00M
Inferred: n/a n/a 03/26/2017 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 03/26/2017 $0.00
Extra Operating Cost: n/a n/a 03/26/2017 $0.00
Average Grade: n/a n/a 03/26/2017 n/a
Recovery Rate: n/a n/a 03/26/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/26/2017 0.00M
Annual Production: n/a n/a 03/26/2017 n/a
Cash Cost: n/a n/a 03/26/2017 n/a
Extra Operating Cost: n/a n/a 03/26/2017 n/a

Property

Last Analysis Data  (03/26/2017)
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
03/26/2017
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
03/26/2017
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 5.29M
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 3.60M
Maximum Profit (Gold): $-24.50M $3.86M n/a $28.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-24.50M $3.86M n/a $28.36M
Max Profit / Current MCap: n/a 0.058 n/a 0.418
Max Profit Per Share (Gold): $-0.02 $0.00 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.00 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $111.44 $107.80 n/a $-3.64
FD Mkt. Cap / Silver Eq.: $1.59 $1.42 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
8.97% 8.24% n/a -0.73%

Reserves &
Resources
03/26/2017
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 11.16M
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 6.09M
Maximum Profit (Gold): $-41.52M $6.53M n/a $48.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-41.52M $6.53M n/a $48.05M
Max Profit / Current MCap: n/a 0.099 n/a 0.708
Max Profit Per Share (Gold): $-0.04 $0.01 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.01 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $65.77 $63.62 n/a $-2.15
FD Mkt. Cap / Silver Eq.: $0.94 $0.84 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
5.29% 4.86% n/a -0.43%

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.     ×