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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Maya Gold & Silver Inc
www: www.mayagoldsilver.com     email: ndion@mayagoldsilver.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:MYAGF USD
CVE:MYA CAD

Description

Maya Gold & Silver Inc are a silver focused junior, emerging mid-tier producer with one mine in development in Morocco and three exploration properties. They have approximately 30Moz. of silver in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~C$141.88M which is a fall of roughly 3% over the last five months. As of 09/18/2018 they have ~C$0M debt and ~C$21.14M cash. They have 77M 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 09/18/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $146.42M $141.88M 09/18/2018 $-4.54M
Total Assets: $47.53M $46.06M 09/18/2018 $-1.47M
Total Liabilities: $7.01M $6.80M 09/18/2018 $-0.22M
Current Assets: $25.71M $24.92M 09/18/2018 $-0.80M
Current Liabilities: $4.68M $4.53M 09/18/2018 $-0.15M
Total Debt: $0.16M $0.15M 09/18/2018 $0.00M
Cash: $21.82M $21.14M 09/18/2018 $-0.68M
Enterprise Value: $124.76M $120.89M 10/31/1973 $-3.87M
Cash Flow: $0.04M $0.64M never $0.60M
Cash Flow Multiple: 3,486.28 221.52 never -3,264.76
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/18/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/18/2018 0.00%
Misc 09/18/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 77,000,000 77,000,000 09/18/2018 0
Shares (FD): 81,000,000 81,000,000 09/18/2018 0
Insider Ownership: n/a 60% 09/18/2018 60%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 09/18/2018 n/a
Production (Gold Eq Oz.): (guess) 
5,889		 (guess) 
5,955		 09/18/2018 66
Production (Silver Eq Oz.): (guess) 
500,000		 (guess) 
500,000		 09/18/2018 0
Initial CapEx (Outstanding): $3.50M
2.39% of Mkt.Cap		 $3.50M
2.47% of Mkt.Cap 		09/18/2018 $0.00M
Funding Option: n/a n/a 09/18/2018 n/a
Documentation: none PRODUCER 09/18/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/18/2018
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 09/18/2018 0.00M
Measured & Indicated: n/a n/a 09/18/2018 0.00M
Inferred: n/a n/a 09/18/2018 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 09/18/2018 0.00M
Measured & Indicated: n/a n/a 09/18/2018 0.00M
Inferred: n/a n/a 09/18/2018 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 09/18/2018 $0.00
Extra Operating Cost: n/a n/a 09/18/2018 $0.00
Average Grade: n/a n/a 09/18/2018 n/a
Recovery Rate: n/a n/a 09/18/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/18/2018 0.00M
Annual Production: n/a n/a 09/18/2018 n/a
Cash Cost: n/a n/a 09/18/2018 n/a
Extra Operating Cost: n/a n/a 09/18/2018 n/a
SILVER 09/18/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 09/18/2018 0.00M
Measured & Indicated: 10.00M 10.00M 09/18/2018 0.00M
Inferred: 20.00M 20.00M 09/18/2018 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 8.50M 8.50M 09/18/2018 0.00M
Measured & Indicated: 8.50M 8.50M 09/18/2018 0.00M
Inferred: 8.50M 8.50M 09/18/2018 0.00M
Reserves & Resources: 17.00M 17.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
500,000oz.		 09/18/2018 0oz.
Cash Cost: $8 $8 09/18/2018 $0.00
Extra Operating Cost: $6 $6 09/18/2018 $0.00
Average Grade: 300.00 g/t 300.00 g/t 09/18/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/18/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 09/18/2018 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 09/18/2018 0oz.
Cash Cost: $9 $9 09/18/2018 $0
Extra Operating Cost: $7 $7 09/18/2018 $0

Property

Last Analysis Data  (09/18/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Africa, Morocco Zgounder 85% (guess) 1 Open Pit show
Production scheduled for 2014 at 1 million oz per year.
Exploration Africa, Morocco 233263 100% (guess) 1 n/a show
Early exploration.
Exploration Marrakech, Morocco Amizmiz 100% n/a n/a n/a
Exploration Africa, Morocco Boumadine 100% n/a n/a show
Early exploration.

25 million oz.

Plus lead, zinc, and gold offsets.

Past producing mine.
Total Land Package Size (ha): 2  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Africa, Morocco Zgounder 85% (guess) 1 Open Pit show
Production scheduled for 2014 at 1 million oz per year.
Exploration Africa, Morocco 233263 100% (guess) 1 n/a show
Early exploration.
Exploration Marrakech, Morocco Amizmiz 100% n/a n/a n/a
Exploration Africa, Morocco Boumadine 100% n/a n/a show
Early exploration.

25 million oz.

Plus lead, zinc, and gold offsets.

Past producing mine.
Total Land Package Size (ha): 2  

Profitability (by resource)

Proven &
Probable		 09/18/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 10.00M 10.00M 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.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.71M $10.89M n/a $10.17M
Total Maximum Profit: $0.71M $10.89M n/a $10.17M
Max Profit / Current MCap: 0.005 0.077 n/a 0.072
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.01 $0.13 n/a $0.13
Total Max Profit Per Share: $0.01 $0.13 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,462.65 $1,401.47 n/a $-61.18
FD Mkt. Cap / Silver Eq.: $17.23 $16.69 n/a $-0.53
FD Mkt. Cap / Per Metal
as % Spot Price:		 122.00% 105.45% n/a -16.55%
Measured &
Indicated		 09/18/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 10.00M 10.00M 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.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $0.71M $10.89M n/a $10.17M
Total Maximum Profit: $0.71M $10.89M n/a $10.17M
Max Profit / Current MCap: 0.005 0.077 n/a 0.072
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.01 $0.13 n/a $0.13
Total Max Profit Per Share: $0.01 $0.13 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,462.65 $1,401.47 n/a $-61.18
FD Mkt. Cap / Silver Eq.: $17.23 $16.69 n/a $-0.53
FD Mkt. Cap / Per Metal
as % Spot Price:		 122.00% 105.45% n/a -16.55%

Reserves &
Resources		 09/18/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 30.00M 30.00M 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.: 17.00M 17.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1.43M $21.78M n/a $20.35M
Total Maximum Profit: $1.43M $21.78M n/a $20.35M
Max Profit / Current MCap: 0.010 0.153 n/a 0.144
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.02 $0.27 n/a $0.25
Total Max Profit Per Share: $0.02 $0.27 n/a $0.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $731.32 $700.74 n/a $-30.59
FD Mkt. Cap / Silver Eq.: $8.61 $8.35 n/a $-0.27
FD Mkt. Cap / Per Metal
as % Spot Price:		 61.00% 52.72% n/a -8.28%

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.