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 09/19/2017 CAD 0.345 0.005 0.400 - 0.100 28,500
OTCMKTS:MYAGF 09/15/2017 USD 0.2921 0.0000 0.3242 - 0.0779 0
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$85.51M which is a rise of roughly 27% over the last one months. As of 08/16/2017 they have ~C$7M debt and ~C$1.63M cash. They have 211M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $67.40M $85.51M 08/16/2017 $18.12M
Total Assets: $25.25M $26.00M 08/16/2017 $0.75M
Total Liabilities: $14.74M $15.18M 08/16/2017 $0.44M
Current Assets: $4.75M $4.89M 08/16/2017 $0.14M
Current Liabilities: $6.76M $6.96M 08/16/2017 $0.20M
Total Debt: $6.73M $6.93M 08/16/2017 $0.20M
Cash: $1.58M $1.63M 08/16/2017 $0.05M
Enterprise Value: $72.54M $90.81M 11/16/1972 $18.27M
Cash Flow: $1.08M $1.14M never $0.07M
Cash Flow Multiple: 62.52 74.72 never 12.20
Net Debt to Cash Flow Ratio: 4.77 4.63 never -0.14
Finance within 1 year: 08/16/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/16/2017 0.00%
Misc 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.222 $0.281 14:09 on 09/19/2017 $0.06
Shares Outstanding: 211,000,000 211,000,000 08/16/2017 0
Shares Fully Diluted: 304,000,000 304,000,000 08/16/2017 0
Insider Ownership: n/a 45% 08/16/2017 45%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
6,655
(guess) 
6,576
08/16/2017 -79
Production (Silver Eq Oz.): (guess) 
500,000
(guess) 
500,000
08/16/2017 0
Initial CapEx (Outstanding): $3.50M
5.19% of Mkt.Cap
$3.50M
4.09% of Mkt.Cap
08/16/2017 $0.00M
Funding Option: n/a n/a 08/16/2017 n/a
Documentation: none PRODUCER 08/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/16/2017
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 08/16/2017 0.00M
Measured & Indicated: n/a n/a 08/16/2017 0.00M
Inferred: n/a n/a 08/16/2017 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 08/16/2017 0.00M
Measured & Indicated: n/a n/a 08/16/2017 0.00M
Inferred: n/a n/a 08/16/2017 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 08/16/2017 $0.00
Extra Operating Cost: n/a n/a 08/16/2017 $0.00
Average Grade: n/a n/a 08/16/2017 n/a
Recovery Rate: n/a n/a 08/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/16/2017 0.00M
Annual Production: n/a n/a 08/16/2017 n/a
Cash Cost: n/a n/a 08/16/2017 n/a
Extra Operating Cost: n/a n/a 08/16/2017 n/a
SILVER 08/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 08/16/2017 0.00M
Measured & Indicated: 10.00M 10.00M 08/16/2017 0.00M
Inferred: 20.00M 20.00M 08/16/2017 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 08/16/2017 0.00M
Measured & Indicated: 8.50M 8.50M 08/16/2017 0.00M
Inferred: 8.50M 8.50M 08/16/2017 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.
08/16/2017 0oz.
Cash Cost: $8 $8 08/16/2017 $0.00
Extra Operating Cost: $6 $6 08/16/2017 $0.00
Average Grade: 300.00 g/t 300.00 g/t 08/16/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/16/2017 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 08/16/2017 0oz.
Cash Cost: $9 $9 08/16/2017 $0
Extra Operating Cost: $7 $7 08/16/2017 $0

Property

Last Analysis Data  (08/16/2017)
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
08/16/2017
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): $18.33M $19.46M n/a $1.13M
Total Maximum Profit: $18.33M $19.46M n/a $1.13M
Max Profit / Current MCap: 0.272 0.228 n/a -0.044
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.06 $0.06 n/a $0.00
Total Max Profit Per Share: $0.06 $0.06 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $595.68 $764.91 n/a $169.23
FD Mkt. Cap / Silver Eq.: $7.93 $10.06 n/a $2.13
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 58.25% n/a 11.83%
Measured &
Indicated
08/16/2017
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): $18.33M $19.46M n/a $1.13M
Total Maximum Profit: $18.33M $19.46M n/a $1.13M
Max Profit / Current MCap: 0.272 0.228 n/a -0.044
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.06 $0.06 n/a $0.00
Total Max Profit Per Share: $0.06 $0.06 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $595.68 $764.91 n/a $169.23
FD Mkt. Cap / Silver Eq.: $7.93 $10.06 n/a $2.13
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 58.25% n/a 11.83%

Reserves &
Resources
08/16/2017
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): $36.65M $38.91M n/a $2.26M
Total Maximum Profit: $36.65M $38.91M n/a $2.26M
Max Profit / Current MCap: 0.544 0.455 n/a -0.089
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.12 $0.13 n/a $0.01
Total Max Profit Per Share: $0.12 $0.13 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $297.84 $382.46 n/a $84.61
FD Mkt. Cap / Silver Eq.: $3.96 $5.03 n/a $1.07
FD Mkt. Cap / Per Metal
as % Spot Price:
23.21% 29.13% n/a 5.92%

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.     ×