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

Category: Major
Rating & Risk: Login to view
Yamana Gold Inc.
www: www.yamana.com     email: investor@yamana.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:AUY USD
TSE:YRI CAD

Description

Yamana Gold Inc. are a gold and silver focused major with nine producing mines in Argentina, Brazil, Chile and Mexico, six mines in development in Argentina, Brazil and Chile and exploration properties. Currently they produce roughly 1,000koz. of gold and 10.0Moz. of silver per year. They have approximately 34Moz. of gold and 90Moz. of silver in the reserves and resources category of which 24Moz. of gold and 65Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$2938.59M which is a rise of roughly 16% over the last seven months. As of 11/24/2017 they have ~$1,864M debt and ~$230.8M cash. They have 948M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 11/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,539.17M $2,938.59M 11/24/2017 $399.42M
Total Assets: $8,868.70M $8,868.70M 11/24/2017 $0.00M
Total Liabilities: $4,399.80M $4,399.80M 11/24/2017 $0.00M
Current Assets: $608.20M $608.20M 11/24/2017 $0.00M
Current Liabilities: $545.10M $545.10M 11/24/2017 $0.00M
Total Debt: $1,863.70M $1,863.70M 11/24/2017 $0.00M
Cash: $230.80M $230.80M 11/24/2017 $0.00M
Enterprise Value: $4,172.07M $4,571.49M 11/12/2114 $399.42M
Cash Flow: $233.10M $219.03M never $-14.07M
Cash Flow Multiple: 10.89 13.42 never 2.52
Net Debt to
Cash Flow Ratio:
7.01 7.46 never 0.45
Finance within 1 year: 11/24/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/24/2017 0.00%
Misc 11/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 948,200,000 948,200,000 11/24/2017 0
Shares (FD): 951,000,000 951,000,000 11/24/2017 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 11/24/2017 n/a
Production (Gold Eq Oz.): (guess) 
1,132,075
(guess) 
1,127,588
11/24/2017 -4,488
Production (Silver Eq Oz.): (guess) 
85,714,286
(guess) 
88,377,382
11/24/2017 2,663,096
Initial CapEx (Outstanding): n/a n/a 11/24/2017 n/a
Funding Option: n/a n/a 11/24/2017 n/a
Documentation: none PRODUCER 11/24/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 16.00M 16.00M 11/24/2017 0.00M
Measured & Indicated: 24.00M 24.00M 11/24/2017 0.00M
Inferred: 10.00M 10.00M 11/24/2017 0.00M
Reserves & Resources: 34.00M 34.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 12.80M 12.80M 11/24/2017 0.00M
Measured & Indicated: 17.92M 17.92M 11/24/2017 0.00M
Inferred: 4.00M 4.00M 11/24/2017 0.00M
Reserves & Resources: 21.92M 21.92M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,000,000oz.
(guess) 
1,000,000oz.
11/24/2017 0oz.
Cash Cost: $675 $675 11/24/2017 $0.00
Extra Operating Cost: $300 $300 11/24/2017 $0.00
Average Grade: 0.90 g/t 0.90 g/t 11/24/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 30.00M 30.00M 11/24/2017 0.00M
Annual Production: 1,300,000oz. 1,300,000oz. 11/24/2017 0oz.
Cash Cost: $700 $700 11/24/2017 $0
Extra Operating Cost: $400 $400 11/24/2017 $0
SILVER 11/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 40.00M 40.00M 11/24/2017 0.00M
Measured & Indicated: 65.00M 65.00M 11/24/2017 0.00M
Inferred: 25.00M 25.00M 11/24/2017 0.00M
Reserves & Resources: 90.00M 90.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 20.00M 20.00M 11/24/2017 0.00M
Measured & Indicated: 30.00M 30.00M 11/24/2017 0.00M
Inferred: 6.25M 6.25M 11/24/2017 0.00M
Reserves & Resources: 36.25M 36.25M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000,000oz.
(guess) 
10,000,000oz.
11/24/2017 0oz.
Cash Cost: $10 $10 11/24/2017 $0.00
Extra Operating Cost: $5 $5 11/24/2017 $0.00
Average Grade: 3.50 g/t 3.50 g/t 11/24/2017 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 11/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 11/24/2017 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 11/24/2017 0oz.
Cash Cost: $10 $10 11/24/2017 $0
Extra Operating Cost: $6 $6 11/24/2017 $0

Property

Last Analysis Data  (11/24/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 12% n/a n/a n/a
Production Argentina Gualcamayo 100% n/a n/a n/a
Production Goias State, Brazil Chapada copper 100% n/a n/a n/a
Production Goias State, Brazil Chapada gold 100% n/a n/a n/a
Production Salvador, Brazil Fazenda Brasileiro 100% n/a n/a n/a
Production Bahia, Brazil Jacobina 255% n/a n/a n/a
Production Santiago, Chile Alhue-Mineral Florida 100% n/a n/a n/a
Production Antofagasta, Chile El Penon 100% n/a n/a n/a
Production Sonora, Mexico Mercedes 100% n/a n/a n/a
Development Catamarca, Argentina Agua Rica 100% n/a n/a n/a
Development Puerto Deseado, Argentina Cerro Moro 100% n/a n/a n/a
Development Bahia, Brazil C1-Santa Luz 100% n/a n/a n/a
Development Brazil Ernesto 100% n/a n/a n/a
Development Goias State, Brazil Pilar 75% n/a n/a n/a
Development Chile Jeronimo 57% n/a n/a n/a
Exploration Chubut, Argentina Chubut Projects 100% n/a n/a n/a
Exploration Argentina Don Sixto 100% n/a n/a n/a
Exploration Argentina Fomicruz 0% n/a n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz Projects 100% n/a n/a n/a
Exploration Argentina Suyai 100% n/a n/a n/a
Exploration Goias State, Brazil Chapada Silver 100% n/a n/a n/a
Exploration Nunavut, Canada Blue Caribou 100% n/a n/a n/a
Exploration Oxford House, Manitoba, Canada Domain 65% n/a n/a n/a
Exploration Red Lake, On, Canada Headway 0% n/a n/a n/a
Exploration Manitoba, Canada Monument Bay 100% 35,000 Open Pit show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exploration Ontario, Canada North Madsen 100% (guess) n/a Open Pit show
1.3 million oz open pit near surface.
Exploration Red Lake, On, Canada Satterly 0% n/a n/a n/a
Exploration Chile Amancaya 100% n/a n/a n/a
Exploration Chile La Pepa 100% n/a n/a n/a
Total Land Package Size (ha): 35,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 12% n/a n/a n/a
Production Argentina Gualcamayo 100% n/a n/a n/a
Production Goias State, Brazil Chapada copper 100% n/a n/a n/a
Production Goias State, Brazil Chapada gold 100% n/a n/a n/a
Production Salvador, Brazil Fazenda Brasileiro 100% n/a n/a n/a
Production Bahia, Brazil Jacobina 255% n/a n/a n/a
Production Santiago, Chile Alhue-Mineral Florida 100% n/a n/a n/a
Production Antofagasta, Chile El Penon 100% n/a n/a n/a
Production Sonora, Mexico Mercedes 100% n/a n/a n/a
Development Catamarca, Argentina Agua Rica 100% n/a n/a n/a
Development Puerto Deseado, Argentina Cerro Moro 100% n/a n/a n/a
Development Bahia, Brazil C1-Santa Luz 100% n/a n/a n/a
Development Brazil Ernesto 100% n/a n/a n/a
Development Goias State, Brazil Pilar 75% n/a n/a n/a
Development Chile Jeronimo 57% n/a n/a n/a
Exploration Chubut, Argentina Chubut Projects 100% n/a n/a n/a
Exploration Argentina Don Sixto 100% n/a n/a n/a
Exploration Argentina Fomicruz 0% n/a n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz Projects 100% n/a n/a n/a
Exploration Argentina Suyai 100% n/a n/a n/a
Exploration Goias State, Brazil Chapada Silver 100% n/a n/a n/a
Exploration Nunavut, Canada Blue Caribou 100% n/a n/a n/a
Exploration Oxford House, Manitoba, Canada Domain 65% n/a n/a n/a
Exploration Red Lake, On, Canada Headway 0% n/a n/a n/a
Exploration Manitoba, Canada Monument Bay 100% 35,000 Open Pit show
Getting close to a PEA.

3 million oz deposit at 1.2 gpt.
Exploration Ontario, Canada North Madsen 100% (guess) n/a Open Pit show
1.3 million oz open pit near surface.
Exploration Red Lake, On, Canada Satterly 0% n/a n/a n/a
Exploration Chile Amancaya 100% n/a n/a n/a
Exploration Chile La Pepa 100% n/a n/a n/a
Total Land Package Size (ha): 35,000  

Profitability (by resource)

Proven &
Probable
11/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 96.80% 96.91% n/a 0.11%
Percentage Silver: 3.20% 3.09% n/a -0.11%
Total (Gold Eq. Oz.): 16.53M 16.51M n/a -0.02M
Total (Silver Eq. Oz.): 1,251.43M 1,294.04M n/a 42.61M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.06M 13.06M n/a -0.01M
Silver Eq. Oz.: 989.14M 1,023.23M n/a 34.09M
Maximum Profit (Gold): $2,803.58M $2,689.79M n/a $-113.79M
Maximum Profit (Silver): $28.14M $17.78M n/a $-10.36M
Total Maximum Profit: $2,831.72M $2,707.57M n/a $-124.15M
Max Profit / Current MCap: 1.115 0.921 n/a -0.194
Max Profit Per Share (Gold): $2.95 $2.83 n/a $-0.12
Max Profit Per Share (Silver): $0.03 $0.02 n/a $-0.01
Total Max Profit Per Share: $2.98 $2.85 n/a $-0.13
Total Free Profit Per Share: $0.31 $0.00 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $194.36 $225.09 n/a $30.73
FD Mkt. Cap / Silver Eq.: $2.57 $2.87 n/a $0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
15.09% 17.65% n/a 2.56%
Measured &
Indicated
11/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 96.55% 96.66% n/a 0.11%
Percentage Silver: 3.45% 3.34% n/a -0.11%
Total (Gold Eq. Oz.): 24.86M 24.83M n/a -0.03M
Total (Silver Eq. Oz.): 1,882.14M 1,946.06M n/a 63.91M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.32M 18.30M n/a -0.01M
Silver Eq. Oz.: 1,386.80M 1,434.52M n/a 47.72M
Maximum Profit (Gold): $3,925.02M $3,765.71M n/a $-159.31M
Maximum Profit (Silver): $42.21M $26.67M n/a $-15.54M
Total Maximum Profit: $3,967.23M $3,792.38M n/a $-174.85M
Max Profit / Current MCap: 1.562 1.291 n/a -0.272
Max Profit Per Share (Gold): $4.13 $3.96 n/a $-0.17
Max Profit Per Share (Silver): $0.04 $0.03 n/a $-0.02
Total Max Profit Per Share: $4.17 $3.99 n/a $-0.18
Total Free Profit Per Share: $1.50 $0.90 n/a $-0.60
FD Mkt. Cap / Gold Eq.: $138.63 $160.55 n/a $21.92
FD Mkt. Cap / Silver Eq.: $1.83 $2.05 n/a $0.22
FD Mkt. Cap / Per Metal
as % Spot Price:
10.76% 12.59% n/a 1.83%

Reserves &
Resources
11/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 96.62% 96.73% n/a 0.11%
Percentage Silver: 3.38% 3.27% n/a -0.11%
Total (Gold Eq. Oz.): 35.19M 35.15M n/a -0.04M
Total (Silver Eq. Oz.): 2,664.29M 2,754.83M n/a 90.55M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 22.40M 22.38M n/a -0.02M
Silver Eq. Oz.: 1,695.91M 1,754.28M n/a 58.38M
Maximum Profit (Gold): $4,801.14M $4,606.27M n/a $-194.87M
Maximum Profit (Silver): $51.00M $32.23M n/a $-18.78M
Total Maximum Profit: $4,852.14M $4,638.50M n/a $-213.65M
Max Profit / Current MCap: 1.911 1.578 n/a -0.332
Max Profit Per Share (Gold): $5.05 $4.84 n/a $-0.20
Max Profit Per Share (Silver): $0.05 $0.03 n/a $-0.02
Total Max Profit Per Share: $5.10 $4.88 n/a $-0.22
Total Free Profit Per Share: $2.43 $1.79 n/a $-0.64
FD Mkt. Cap / Gold Eq.: $113.36 $131.29 n/a $17.93
FD Mkt. Cap / Silver Eq.: $1.50 $1.68 n/a $0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
8.80% 10.30% n/a 1.49%

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.