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

Category: Mid-tier Producer
Rating & Risk: Login to view
Mandalay Resources Corp.
www: www.mandalayresources.com     email: g.ditomaso@mandalayresources.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
TSE:MND 11/21/2017 CAD 0.3000 0.0000 0.0000 - 0.0000 0
OTCMKTS:MNDJF 11/20/2017 USD 0.2266 0.0000 0.0000 - 0.0000 0
Alert me when stock is updated

Description

Mandalay Resources Corp. are a gold and silver focused mid-tier producer with three producing mines in Australia, Chile and Sweden, one mine in development in Canada and exploration properties. Currently they produce roughly 110koz. of gold and 2.2Moz. of silver per year. They have approximately 1.3Moz. of gold and 58Moz. of silver in the reserves and resources category of which 1.1Moz. of gold and 48Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$110.88M which is a fall of roughly 60% over the last twelve months. As of 09/30/2017 they have ~$45M debt and ~$24.85M cash. They have 451M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 11/22/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $276.02M $110.88M 11/22/2016 $-165.14M
Total Assets: $384.88M $331.24M 09/30/2017 $-53.64M
Total Liabilities: $145.73M $141.86M 09/30/2017 $-3.87M
Current Assets: $135.53M $123.78M 09/30/2017 $-11.75M
Current Liabilities: $86.85M $88.82M 09/30/2017 $1.97M
Total Debt: $58.99M $44.98M 09/30/2017 $-14.01M
Cash: $74.56M $24.85M 09/30/2017 $-49.71M
Enterprise Value: $260.45M $131.01M 02/25/1974 $-129.44M
Cash Flow: $11.12M $17.89M never $6.78M
Cash Flow Multiple: 24.82 6.20 never -18.63
Net Debt to Cash Flow Ratio: n/a 1.12 never 1.12
Finance within 1 year: 11/22/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/22/2016 0.00%
Misc 11/22/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.587 $0.236 13:11 on 11/21/2017 $-0.35
Shares Outstanding: 451,000,000 451,280,000 09/30/2017 280,000
Shares Fully Diluted: 470,000,000 470,000,000 11/22/2016 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 11/22/2016 n/a
Production (Gold Eq Oz.): (guess) 
140,191
(guess) 
139,111
11/22/2016 -1,081
Production (Silver Eq Oz.): (guess) 
10,215,514
(guess) 
10,513,115
11/22/2016 297,601
Initial CapEx (Outstanding): n/a n/a 11/22/2016 n/a
Funding Option: n/a n/a 11/22/2016 n/a
Documentation: none PRODUCER 11/22/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.70M 0.70M 11/22/2016 0.00M
Measured & Indicated: 1.10M 1.10M 11/22/2016 0.00M
Inferred: 0.20M 0.20M 11/22/2016 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.63M 0.63M 11/22/2016 0.00M
Measured & Indicated: 0.92M 0.92M 11/22/2016 0.00M
Inferred: 0.09M 0.09M 11/22/2016 0.00M
Reserves & Resources: 1.01M 1.01M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
110,000oz.
(guess) 
110,000oz.
11/22/2016 0oz.
Cash Cost: $750 $750 11/22/2016 $0.00
Extra Operating Cost: $350 $350 11/22/2016 $0.00
Average Grade: 2.00 g/t 2.00 g/t 11/22/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/22/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 11/22/2016 0.00M
Annual Production: 125,000oz. 125,000oz. 11/22/2016 0oz.
Cash Cost: $750 $750 11/22/2016 $0
Extra Operating Cost: $400 $400 11/22/2016 $0
SILVER 11/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 15.00M 15.00M 11/22/2016 0.00M
Measured & Indicated: 48.00M 48.00M 11/22/2016 0.00M
Inferred: 10.00M 10.00M 11/22/2016 0.00M
Reserves & Resources: 58.00M 58.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 13.50M 13.50M 11/22/2016 0.00M
Measured & Indicated: 37.26M 37.26M 11/22/2016 0.00M
Inferred: 4.50M 4.50M 11/22/2016 0.00M
Reserves & Resources: 41.76M 41.76M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,200,000oz.
(guess) 
2,200,000oz.
11/22/2016 0oz.
Cash Cost: $9 $9 11/22/2016 $0.00
Extra Operating Cost: $6 $6 11/22/2016 $0.00
Average Grade: 200.00 g/t 200.00 g/t 11/22/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/22/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 50.00M 50.00M 11/22/2016 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 11/22/2016 0oz.
Cash Cost: $10 $10 11/22/2016 $0
Extra Operating Cost: $8 $8 11/22/2016 $0

Property

Last Analysis Data  (11/22/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Costerfield, Victoria, Australia Costerfield / Cuffley 100% 1,300 n/a show
Low cash costs.

PEA to expand production to Cuffley. 500,000 oz deposit.
Production Coyhaique, Chile Cerro Bayo 100% n/a n/a show
3 million oz of silver production at low cash costs.
Production Skelleftea, Sweden Bjorkdal 100% n/a n/a show
45,000 oz production at very high cash costs. They plan to double production by 2016.
Development Nunavut, Canada Lupin 100% n/a n/a show
They plan to begin production in 2016 at around 80,000 oz per year.
Exploration Nunavut, Canada Ulu 100% n/a n/a n/a
Exploration La Serena, Chile La Quebrada 100% n/a n/a show
11 million oz silver deposit.

Becoming an advanced project.
Exploration Chihuahua, Mexico La Bufa 0% n/a n/a n/a
Exploration Skelleftea, Sweden Bjorkdal Exploration 100% n/a n/a n/a
Exploration Sweden Bjorkdale 100% (guess) n/a n/a show
Merger with Elgin Mining in 2014,

1.5 million oz deposit.

50,000 oz per year.
Exploration Skelleftea, Sweden Norrliden 90% n/a n/a n/a
Exploration Imperial Co, Ca, USA Oro Cruz 0% n/a n/a n/a
Total Land Package Size (ha): 1,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Costerfield, Victoria, Australia Costerfield / Cuffley 100% 1,300 n/a show
Low cash costs.

PEA to expand production to Cuffley. 500,000 oz deposit.
Production Coyhaique, Chile Cerro Bayo 100% n/a n/a show
3 million oz of silver production at low cash costs.
Production Skelleftea, Sweden Bjorkdal 100% n/a n/a show
45,000 oz production at very high cash costs. They plan to double production by 2016.
Development Nunavut, Canada Lupin 100% n/a n/a show
They plan to begin production in 2016 at around 80,000 oz per year.
Exploration Nunavut, Canada Ulu 100% n/a n/a n/a
Exploration La Serena, Chile La Quebrada 100% n/a n/a show
11 million oz silver deposit.

Becoming an advanced project.
Exploration Chihuahua, Mexico La Bufa 0% n/a n/a n/a
Exploration Skelleftea, Sweden Bjorkdal Exploration 100% n/a n/a n/a
Exploration Sweden Bjorkdale 100% (guess) n/a n/a show
Merger with Elgin Mining in 2014,

1.5 million oz deposit.

50,000 oz per year.
Exploration Skelleftea, Sweden Norrliden 90% n/a n/a n/a
Exploration Imperial Co, Ca, USA Oro Cruz 0% n/a n/a n/a
Total Land Package Size (ha): 1,300  

Profitability (by resource)

Proven &
Probable
11/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 77.28% 77.91% n/a 0.63%
Percentage Silver: 22.72% 22.09% n/a -0.63%
Total (Gold Eq. Oz.): 0.91M 0.90M n/a -0.01M
Total (Silver Eq. Oz.): 66.01M 67.90M n/a 1.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.82M 0.81M n/a -0.01M
Silver Eq. Oz.: 59.41M 61.11M n/a 1.70M
Maximum Profit (Gold): $49.30M $84.14M n/a $34.84M
Maximum Profit (Silver): $15.40M $19.66M n/a $4.25M
Total Maximum Profit: $64.71M $103.80M n/a $39.09M
Max Profit / Current MCap: 0.234 0.936 n/a 0.702
Max Profit Per Share (Gold): $0.10 $0.18 n/a $0.07
Max Profit Per Share (Silver): $0.03 $0.04 n/a $0.01
Total Max Profit Per Share: $0.14 $0.22 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $338.56 $137.12 n/a $-201.44
FD Mkt. Cap / Silver Eq.: $4.65 $1.81 n/a $-2.83
FD Mkt. Cap / Per Metal
as % Spot Price:
27.94% 10.62% n/a -17.32%
Measured &
Indicated
11/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 62.55% 63.40% n/a 0.85%
Percentage Silver: 37.45% 36.60% n/a -0.85%
Total (Gold Eq. Oz.): 1.76M 1.74M n/a -0.02M
Total (Silver Eq. Oz.): 128.16M 131.13M n/a 2.98M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.43M 1.41M n/a -0.02M
Silver Eq. Oz.: 104.15M 106.64M n/a 2.48M
Maximum Profit (Gold): $71.84M $122.61M n/a $50.77M
Maximum Profit (Silver): $42.51M $54.25M n/a $11.74M
Total Maximum Profit: $114.36M $176.86M n/a $62.50M
Max Profit / Current MCap: 0.414 1.595 n/a 1.181
Max Profit Per Share (Gold): $0.15 $0.26 n/a $0.11
Max Profit Per Share (Silver): $0.09 $0.12 n/a $0.02
Total Max Profit Per Share: $0.24 $0.38 n/a $0.13
Total Free Profit Per Share: $0.00 $0.08 n/a $0.08
FD Mkt. Cap / Gold Eq.: $193.11 $78.58 n/a $-114.53
FD Mkt. Cap / Silver Eq.: $2.65 $1.04 n/a $-1.61
FD Mkt. Cap / Per Metal
as % Spot Price:
15.94% 6.09% n/a -9.85%

Reserves &
Resources
11/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 62.02% 62.88% n/a 0.86%
Percentage Silver: 37.98% 37.12% n/a -0.86%
Total (Gold Eq. Oz.): 2.10M 2.07M n/a -0.03M
Total (Silver Eq. Oz.): 152.73M 156.25M n/a 3.52M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.58M 1.56M n/a -0.02M
Silver Eq. Oz.: 115.21M 117.94M n/a 2.73M
Maximum Profit (Gold): $78.89M $134.63M n/a $55.74M
Maximum Profit (Silver): $47.65M $60.80M n/a $13.15M
Total Maximum Profit: $126.53M $195.43M n/a $68.90M
Max Profit / Current MCap: 0.458 1.763 n/a 1.304
Max Profit Per Share (Gold): $0.17 $0.29 n/a $0.12
Max Profit Per Share (Silver): $0.10 $0.13 n/a $0.03
Total Max Profit Per Share: $0.27 $0.42 n/a $0.15
Total Free Profit Per Share: $0.00 $0.12 n/a $0.12
FD Mkt. Cap / Gold Eq.: $174.57 $71.05 n/a $-103.52
FD Mkt. Cap / Silver Eq.: $2.40 $0.94 n/a $-1.46
FD Mkt. Cap / Per Metal
as % Spot Price:
14.41% 5.50% n/a -8.90%

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.     ×