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
OTCMKTS:MYAGF 01/22/2018 USD 0.5430
CVE:MYA 01/19/2018 CAD 0.680
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$165.68M which is a rise of roughly 146% over the last five months. As of 08/16/2017 they have ~C$7M debt and ~C$1.6M 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 $165.68M 08/16/2017 $98.29M
Total Assets: $25.25M $25.56M 08/16/2017 $0.31M
Total Liabilities: $14.74M $14.92M 08/16/2017 $0.18M
Current Assets: $4.75M $4.81M 08/16/2017 $0.06M
Current Liabilities: $6.76M $6.84M 08/16/2017 $0.08M
Total Debt: $6.73M $6.81M 08/16/2017 $0.08M
Cash: $1.58M $1.60M 08/16/2017 $0.02M
Enterprise Value: $72.54M $170.89M 06/01/1975 $98.35M
Cash Flow: $1.08M $1.03M never $-0.05M
Cash Flow Multiple: 62.52 161.02 never 98.50
Net Debt to Cash Flow Ratio: 4.77 5.06 never 0.29
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 $0.545 16:01 on 01/19/2018 $0.32
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) 
6,339
08/16/2017 -316
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
2.11% 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 -0.01M
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.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $18.33M $17.49M n/a $-0.83M
Total Maximum Profit: $18.33M $17.49M n/a $-0.83M
Max Profit / Current MCap: 0.272 0.106 n/a -0.166
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 $1,537.41 n/a $941.73
FD Mkt. Cap / Silver Eq.: $7.93 $19.49 n/a $11.56
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 115.07% n/a 68.65%
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 -0.01M
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.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $18.33M $17.49M n/a $-0.83M
Total Maximum Profit: $18.33M $17.49M n/a $-0.83M
Max Profit / Current MCap: 0.272 0.106 n/a -0.166
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 $1,537.41 n/a $941.73
FD Mkt. Cap / Silver Eq.: $7.93 $19.49 n/a $11.56
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 115.07% n/a 68.65%

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 -0.02M
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 -0.01M
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 $34.99M n/a $-1.67M
Total Maximum Profit: $36.65M $34.99M n/a $-1.67M
Max Profit / Current MCap: 0.544 0.211 n/a -0.333
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.12 $0.12 n/a $-0.01
Total Max Profit Per Share: $0.12 $0.12 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $297.84 $768.70 n/a $470.86
FD Mkt. Cap / Silver Eq.: $3.96 $9.75 n/a $5.78
FD Mkt. Cap / Per Metal
as % Spot Price:
23.21% 57.53% n/a 34.32%

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.     ×