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 02/21/2017 CAD 0.100 -0.005 0.120 - 0.050 400,641
OTCMKTS:MJGCF 02/21/2017 USD 0.0713 0.0000 0.0900 - 0.0300 1,683
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 ~$67.56M which is a rise of roughly 26% over the last eleven months. As of 09/30/2016 they have ~$20M debt and ~$9.04M 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 $67.56M 03/26/2016 $13.90M
Total Assets: $95.68M $93.31M 09/30/2016 $-2.37M
Total Liabilities: $49.27M $50.94M 09/30/2016 $1.67M
Current Assets: $15.84M $16.55M 09/30/2016 $0.71M
Current Liabilities: $30.30M $33.04M 09/30/2016 $2.74M
Total Debt: $20.00M $19.78M 09/30/2016 $-0.22M
Cash: $7.00M $9.04M 09/30/2016 $2.04M
Enterprise Value: $66.66M $78.30M 06/25/1972 $11.64M
Cash Flow: $-1.93M $-1.71M never $0.23M
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 $0.076 16:02 on 02/21/2017 $0.02
Shares Outstanding: 840,000,000 839,770,000 09/30/2016 -230,000
Shares Fully Diluted: 890,000,000 890,000,000 03/26/2016 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 03/26/2016 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) 
1,033,547
03/26/2016 -169,422
Initial CapEx (Outstanding): $60.00M
111.82% of Mkt.Cap
$60.00M
88.81% 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
Value Adjustment: none none never 0%

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 -10.17M
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 -6.91M
Maximum Profit (Gold): $-78.91M $-69.62M n/a $9.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-78.91M $-69.62M n/a $9.30M
Max Profit / Current MCap: n/a n/a n/a 0.440
Max Profit Per Share (Gold): $-0.09 $-0.08 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.09 $-0.08 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $87.68 $110.39 n/a $22.71
FD Mkt. Cap / Silver Eq.: $1.09 $1.60 n/a $0.51
FD Mkt. Cap / Per Metal
as % Spot Price:
7.21% 8.92% n/a 1.71%

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 -21.46M
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 -11.71M
Maximum Profit (Gold): $-133.71M $-117.96M n/a $15.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-133.71M $-117.96M n/a $15.75M
Max Profit / Current MCap: n/a n/a n/a 0.746
Max Profit Per Share (Gold): $-0.15 $-0.13 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.15 $-0.13 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $51.74 $65.15 n/a $13.40
FD Mkt. Cap / Silver Eq.: $0.65 $0.95 n/a $0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
4.26% 5.26% n/a 1.01%

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.     ×