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

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

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MYA 05/26/2017 CAD 0.145 0.005 0.270 - 0.100 193,989
OTCMKTS:MYAGF 05/26/2017 USD 0.1100 0.0000 0.2100 - 0.0800 21,702
Alert me when stock is updated

Description

Maya Gold & Silver Inc. are a silver focused junior, small 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$29.97M which is a fall of roughly 32% over the last ten months. As of 12/31/2016 they have ~C$8M debt and ~C$3.18M cash. They have 199M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/07/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $44.33M $29.97M 08/07/2016 $-14.35M
Total Assets: $25.84M $23.94M 12/31/2016 $-1.90M
Total Liabilities: $14.63M $14.52M 12/31/2016 $-0.11M
Current Assets: $7.53M $5.64M 12/31/2016 $-1.90M
Current Liabilities: $8.21M $7.00M 12/31/2016 $-1.21M
Total Debt: $7.31M $8.34M 12/31/2016 $1.03M
Cash: $5.82M $3.18M 12/31/2016 $-2.65M
Enterprise Value: $45.82M $35.14M 02/11/1971 $-10.67M
Cash Flow: $1.28M $0.46M never $-0.83M
Cash Flow Multiple: 34.51 65.38 never 30.87
Net Debt to Cash Flow Ratio: 1.16 11.27 never 10.11
Finance within 1 year: 08/07/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/07/2016 0.00%
Misc 08/07/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.159 $0.108 16:05 on 05/26/2017 $-0.05
Shares Outstanding: 199,000,000 199,340,000 12/31/2016 340,000
Shares Fully Diluted: 278,000,000 278,000,000 08/07/2016 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 08/07/2016 n/a
Production (Gold Eq Oz.): (guess) 
7,369
(guess) 
6,834
08/07/2016 -535
Production (Silver Eq Oz.): (guess) 
500,000
(guess) 
500,000
08/07/2016 0
Initial CapEx (Outstanding): $3.50M
7.9% of Mkt.Cap
$3.50M
11.68% of Mkt.Cap
08/07/2016 $0.00M
Funding Option: n/a n/a 08/07/2016 n/a
Documentation: none PRODUCER 08/07/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/07/2016
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 08/07/2016 0.00M
Measured & Indicated: n/a n/a 08/07/2016 0.00M
Inferred: n/a n/a 08/07/2016 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 08/07/2016 0.00M
Measured & Indicated: n/a n/a 08/07/2016 0.00M
Inferred: n/a n/a 08/07/2016 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 08/07/2016 $0.00
Extra Operating Cost: n/a n/a 08/07/2016 $0.00
Average Grade: n/a n/a 08/07/2016 n/a
Recovery Rate: n/a n/a 08/07/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/07/2016 0.00M
Annual Production: n/a n/a 08/07/2016 n/a
Cash Cost: n/a n/a 08/07/2016 n/a
Extra Operating Cost: n/a n/a 08/07/2016 n/a
SILVER 08/07/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 08/07/2016 0.00M
Measured & Indicated: 10.00M 10.00M 08/07/2016 0.00M
Inferred: 20.00M 20.00M 08/07/2016 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 08/07/2016 0.00M
Measured & Indicated: 9.00M 9.00M 08/07/2016 0.00M
Inferred: 9.00M 9.00M 08/07/2016 0.00M
Reserves & Resources: 18.00M 18.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
500,000oz.
(guess) 
500,000oz.
08/07/2016 0oz.
Cash Cost: $11 $11 08/07/2016 $0.00
Extra Operating Cost: $5 $5 08/07/2016 $0.00
Average Grade: 200.00 g/t 200.00 g/t 08/07/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/07/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/07/2016 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 08/07/2016 0oz.
Cash Cost: $8 $8 08/07/2016 $0
Extra Operating Cost: $6 $6 08/07/2016 $0

Property

Last Analysis Data  (08/07/2016)
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
08/07/2016
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 -0.01M
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 -0.01M
Silver Eq. Oz.: 9.00M 9.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $23.12M $8.25M n/a $-14.87M
Total Maximum Profit: $23.12M $8.25M n/a $-14.87M
Max Profit / Current MCap: 0.522 0.275 n/a -0.246
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.08 $0.03 n/a $-0.05
Total Max Profit Per Share: $0.08 $0.03 n/a $-0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $334.18 $243.68 n/a $-90.50
FD Mkt. Cap / Silver Eq.: $4.93 $3.33 n/a $-1.59
FD Mkt. Cap / Per Metal
as % Spot Price:
25.04% 19.24% n/a -5.80%
Measured &
Indicated
08/07/2016
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 -0.01M
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 -0.01M
Silver Eq. Oz.: 9.00M 9.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $23.12M $8.25M n/a $-14.87M
Total Maximum Profit: $23.12M $8.25M n/a $-14.87M
Max Profit / Current MCap: 0.522 0.275 n/a -0.246
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.08 $0.03 n/a $-0.05
Total Max Profit Per Share: $0.08 $0.03 n/a $-0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $334.18 $243.68 n/a $-90.50
FD Mkt. Cap / Silver Eq.: $4.93 $3.33 n/a $-1.59
FD Mkt. Cap / Per Metal
as % Spot Price:
25.04% 19.24% n/a -5.80%

Reserves &
Resources
08/07/2016
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 -0.03M
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 -0.02M
Silver Eq. Oz.: 18.00M 18.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $46.24M $16.51M n/a $-29.74M
Total Maximum Profit: $46.24M $16.51M n/a $-29.74M
Max Profit / Current MCap: 1.043 0.551 n/a -0.493
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.17 $0.06 n/a $-0.11
Total Max Profit Per Share: $0.17 $0.06 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $167.09 $121.84 n/a $-45.25
FD Mkt. Cap / Silver Eq.: $2.46 $1.67 n/a $-0.80
FD Mkt. Cap / Per Metal
as % Spot Price:
12.52% 9.62% n/a -2.90%

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.     ×