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

Category: Mid-tier Producer
Rating & Risk: Login to view
TMAC Resources Inc.
www: www.tmacresources.com     email: info@tmacresources.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
TSE:TMR 10/20/2017 CAD 7.1600 0.1400 20.1800 - 7.0100 59,364
OTCMKTS:TMMFF 10/19/2017 USD 5.8398 0.0000 14.7582 - 6.6377 0
Alert me when stock is updated

Description

TMAC Resources Inc. are a gold focused mid-tier producer with one exploration property in Canada. They have approximately 6Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$510.86M which is a fall of roughly 34% over the last four weeks. As of 09/25/2017 they have ~C$131M debt and ~C$5.47M cash. They have 84M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 09/25/2017
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $771.41M $510.86M 09/25/2017 $-260.55M
Total Assets: $891.00M $873.55M 09/25/2017 $-17.45M
Total Liabilities: $238.13M $233.47M 09/25/2017 $-4.66M
Current Assets: $80.13M $78.56M 09/25/2017 $-1.57M
Current Liabilities: $102.69M $100.68M 09/25/2017 $-2.01M
Total Debt: $133.26M $130.65M 09/25/2017 $-2.61M
Cash: $5.58M $5.47M 09/25/2017 $-0.11M
Enterprise Value: $899.09M $636.04M 02/26/1990 $-263.05M
Cash Flow: $22.09M $18.81M never $-3.29M
Cash Flow Multiple: 34.92 27.17 never -7.75
Net Debt to Cash Flow Ratio: 5.78 6.66 never 0.88
Finance within 1 year: 09/25/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/25/2017 0.00%
Misc 09/25/2017
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Share Price: $8.571 $5.676 13:10 on 10/20/2017 $-2.89
Shares Outstanding: 84,010,000 84,010,000 09/25/2017 0
Shares Fully Diluted: 90,000,000 90,000,000 09/25/2017 0
Insider Ownership: n/a 34% 09/25/2017 34%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2017 09/25/2017 n/a
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
150,000		 09/25/2017 0
Production (Silver Eq Oz.): (guess) 
11,434,555		 (guess) 
11,279,541		 09/25/2017 -155,014
Initial CapEx (Outstanding): $334.00M
43.3% of Mkt.Cap		 $334.00M
65.38% of Mkt.Cap 		09/25/2017 $0.00M
Funding Option: n/a n/a 09/25/2017 n/a
Documentation: none PRODUCER 09/25/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/25/2017
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.50M 3.50M 09/25/2017 0.00M
Measured & Indicated: 4.50M 4.50M 09/25/2017 0.00M
Inferred: 1.50M 1.50M 09/25/2017 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.33M 3.33M 09/25/2017 0.00M
Measured & Indicated: 4.09M 4.09M 09/25/2017 0.00M
Inferred: 0.71M 0.71M 09/25/2017 0.00M
Reserves & Resources: 4.80M 4.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
150,000oz.		 09/25/2017 0oz.
Cash Cost: $700 $700 09/25/2017 $0.00
Extra Operating Cost: $400 $400 09/25/2017 $0.00
Average Grade: 8.00 g/t 8.00 g/t 09/25/2017 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 09/25/2017 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/25/2017 0.00M
Annual Production: 200,000oz. 200,000oz. 09/25/2017 0oz.
Cash Cost: $700 $700 09/25/2017 $0
Extra Operating Cost: $400 $400 09/25/2017 $0
SILVER 09/25/2017
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 09/25/2017 0.00M
Measured & Indicated: n/a n/a 09/25/2017 0.00M
Inferred: n/a n/a 09/25/2017 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 09/25/2017 0.00M
Measured & Indicated: n/a n/a 09/25/2017 0.00M
Inferred: n/a n/a 09/25/2017 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 09/25/2017 $0.00
Extra Operating Cost: n/a n/a 09/25/2017 $0.00
Average Grade: n/a n/a 09/25/2017 n/a
Recovery Rate: n/a n/a 09/25/2017 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/25/2017 0.00M
Annual Production: n/a n/a 09/25/2017 n/a
Cash Cost: n/a n/a 09/25/2017 n/a
Extra Operating Cost: n/a n/a 09/25/2017 n/a

Property

Last Analysis Data  (09/25/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nunavut, Canada Hope Bay 100% (guess) 160,000 Both show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Total Land Package Size (ha): 160,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nunavut, Canada Hope Bay 100% (guess) 160,000 Both show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Total Land Package Size (ha): 160,000  

Profitability (by resource)

Proven &
Probable		 09/25/2017
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.62M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.33M 3.33M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.44M
Maximum Profit (Gold): $489.71M $416.86M n/a $-72.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $489.71M $416.86M n/a $-72.85M
Max Profit / Current MCap: 0.635 0.816 n/a 0.181
Max Profit Per Share (Gold): $5.44 $4.63 n/a $-0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.44 $4.63 n/a $-0.81
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $232.00 $153.64 n/a $-78.36
FD Mkt. Cap / Silver Eq.: $3.04 $2.04 n/a $-1.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.70% 12.01% n/a -5.69%
Measured &
Indicated		 09/25/2017
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.09M 4.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.22M
Maximum Profit (Gold): $601.64M $512.14M n/a $-89.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $601.64M $512.14M n/a $-89.50M
Max Profit / Current MCap: 0.780 1.002 n/a 0.223
Max Profit Per Share (Gold): $6.68 $5.69 n/a $-0.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.68 $5.69 n/a $-0.99
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $188.84 $125.06 n/a $-63.78
FD Mkt. Cap / Silver Eq.: $2.48 $1.66 n/a $-0.81
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.41% 9.78% n/a -4.63%

Reserves &
Resources		 09/25/2017
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.80M 4.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.96M
Maximum Profit (Gold): $706.58M $601.46M n/a $-105.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $706.58M $601.46M n/a $-105.11M
Max Profit / Current MCap: 0.916 1.177 n/a 0.261
Max Profit Per Share (Gold): $7.85 $6.68 n/a $-1.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.85 $6.68 n/a $-1.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $160.79 $106.48 n/a $-54.31
FD Mkt. Cap / Silver Eq.: $2.11 $1.42 n/a $-0.69
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.27% 8.32% n/a -3.95%

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.     ×