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

Symbol Data

Symbol Currency
CVE:MYA CAD
OTCMKTS:MYAGF USD

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$145.68M which is a rise of roughly 116% over the last nine months. As of 08/16/2017 they have ~C$7M debt and ~C$1.56M cash. They have 56M 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 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $67.40M $145.68M 03/02/2018 $78.28M
Total Assets: $25.25M $24.85M 08/16/2017 $-0.40M
Total Liabilities: $14.74M $14.51M 08/16/2017 $-0.23M
Current Assets: $4.75M $4.68M 08/16/2017 $-0.08M
Current Liabilities: $6.76M $6.65M 08/16/2017 $-0.11M
Total Debt: $6.73M $6.62M 08/16/2017 $-0.11M
Cash: $1.58M $1.56M 08/16/2017 $-0.03M
Enterprise Value: $72.54M $150.74M 10/11/1974 $78.20M
Cash Flow: $1.08M $0.83M never $-0.25M
Cash Flow Multiple: 62.52 175.62 never 113.10
Net Debt to
Cash Flow Ratio:
4.77 6.11 never 1.33
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
Shares Outstanding: 211,000,000 56,487,445 03/02/2018 -154,512,555
Shares (FD): 304,000,000 76,000,000 03/02/2018 -228,000,000
Insider Ownership: n/a 45% 04/15/2018 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) 
6,338
08/16/2017 -318
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
2.4% of Mkt.Cap
08/16/2017 $0.00M
Funding Option: n/a n/a 08/16/2017 n/a
Documentation: none PRODUCER 04/15/2018 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% 04/15/2018 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 $14.10M n/a $-4.22M
Total Maximum Profit: $18.33M $14.10M n/a $-4.22M
Max Profit / Current MCap: 0.272 0.097 n/a -0.175
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.06 $0.19 n/a $0.13
Total Max Profit Per Share: $0.06 $0.19 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $595.68 $1,352.11 n/a $756.43
FD Mkt. Cap / Silver Eq.: $7.93 $17.14 n/a $9.21
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 104.69% n/a 58.27%
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 $14.10M n/a $-4.22M
Total Maximum Profit: $18.33M $14.10M n/a $-4.22M
Max Profit / Current MCap: 0.272 0.097 n/a -0.175
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.06 $0.19 n/a $0.13
Total Max Profit Per Share: $0.06 $0.19 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $595.68 $1,352.11 n/a $756.43
FD Mkt. Cap / Silver Eq.: $7.93 $17.14 n/a $9.21
FD Mkt. Cap / Per Metal
as % Spot Price:
46.42% 104.69% n/a 58.27%

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 $28.20M n/a $-8.45M
Total Maximum Profit: $36.65M $28.20M n/a $-8.45M
Max Profit / Current MCap: 0.544 0.194 n/a -0.350
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.12 $0.37 n/a $0.25
Total Max Profit Per Share: $0.12 $0.37 n/a $0.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $297.84 $676.06 n/a $378.22
FD Mkt. Cap / Silver Eq.: $3.96 $8.57 n/a $4.60
FD Mkt. Cap / Per Metal
as % Spot Price:
23.21% 52.35% n/a 29.14%

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.