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

Symbol Data

Symbol Currency
OTCMKTS:TMMFF USD
TSE:TMR CAD

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$557.4M which is a rise of roughly 9% over the last four months. As of 11/03/2018 they have ~C$113M debt and ~C$37.64M cash. They have 112M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $513.32M $557.40M 11/03/2018 $44.08M
Total Assets: $886.86M $856.88M 11/03/2018 $-29.98M
Total Liabilities: $260.79M $251.98M 11/03/2018 $-8.82M
Current Assets: $100.67M $97.27M 11/03/2018 $-3.40M
Current Liabilities: $42.23M $40.80M 11/03/2018 $-1.43M
Total Debt: $116.88M $112.93M 11/03/2018 $-3.95M
Cash: $38.96M $37.64M 11/03/2018 $-1.32M
Enterprise Value: $591.24M $632.69M 01/18/1990 $41.45M
Cash Flow: $2.25M $8.48M never $6.23M
Cash Flow Multiple: 227.74 65.70 never -162.04
Net Debt to
Cash Flow Ratio:
34.57 8.87 never -25.70
Finance within 1 year: 11/03/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/03/2018 0.00%
Misc 11/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 112,000,000 112,000,000 11/03/2018 0
Shares (FD): 120,000,000 120,000,000 11/03/2018 0
Insider Ownership: n/a 34% 11/03/2018 34%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2017 11/03/2018 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
11/03/2018 0
Production (Silver Eq Oz.): (guess) 
8,370,924
(guess) 
8,383,249
11/03/2018 12,325
Initial CapEx (Outstanding): $334.00M
65.07% of Mkt.Cap
$334.00M
59.92% of Mkt.Cap
11/03/2018 $0.00M
Funding Option: n/a n/a 11/03/2018 n/a
Documentation: none PRODUCER 11/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/03/2018
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 11/03/2018 0.00M
Measured & Indicated: 4.50M 4.50M 11/03/2018 0.00M
Inferred: 1.50M 1.50M 11/03/2018 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 11/03/2018 0.00M
Measured & Indicated: 4.09M 4.09M 11/03/2018 0.00M
Inferred: 0.71M 0.71M 11/03/2018 0.00M
Reserves & Resources: 4.80M 4.80M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
11/03/2018 0oz.
Cash Cost: $800 $800 11/03/2018 $0.00
Extra Operating Cost: $400 $400 11/03/2018 $0.00
Average Grade: 8.00 g/t 8.00 g/t 11/03/2018 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 11/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 11/03/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 11/03/2018 0oz.
Cash Cost: $750 $750 11/03/2018 $0
Extra Operating Cost: $400 $400 11/03/2018 $0
SILVER 11/03/2018
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 11/03/2018 0.00M
Measured & Indicated: n/a n/a 11/03/2018 0.00M
Inferred: n/a n/a 11/03/2018 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 11/03/2018 0.00M
Measured & Indicated: n/a n/a 11/03/2018 0.00M
Inferred: n/a n/a 11/03/2018 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 11/03/2018 $0.00
Extra Operating Cost: n/a n/a 11/03/2018 $0.00
Average Grade: n/a n/a 11/03/2018 n/a
Recovery Rate: n/a n/a 11/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/03/2018 0.00M
Annual Production: n/a n/a 11/03/2018 n/a
Cash Cost: n/a n/a 11/03/2018 n/a
Extra Operating Cost: n/a n/a 11/03/2018 n/a

Property

Last Analysis Data  (11/03/2018)
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
11/03/2018
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 0.43M
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 0.41M
Maximum Profit (Gold): $74.95M $282.09M n/a $207.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $74.95M $282.09M n/a $207.15M
Max Profit / Current MCap: 0.146 0.506 n/a 0.360
Max Profit Per Share (Gold): $0.62 $2.35 n/a $1.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $2.35 n/a $1.73
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $154.38 $167.64 n/a $13.26
FD Mkt. Cap / Silver Eq.: $1.84 $2.00 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
12.53% 12.69% n/a 0.16%
Measured &
Indicated
11/03/2018
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 0.55M
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 0.50M
Maximum Profit (Gold): $92.08M $346.57M n/a $254.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $92.08M $346.57M n/a $254.50M
Max Profit / Current MCap: 0.179 0.622 n/a 0.442
Max Profit Per Share (Gold): $0.77 $2.89 n/a $2.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.77 $2.89 n/a $2.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.66 $136.45 n/a $10.79
FD Mkt. Cap / Silver Eq.: $1.50 $1.63 n/a $0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
10.20% 10.33% n/a 0.13%

Reserves &
Resources
11/03/2018
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 0.74M
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 0.59M
Maximum Profit (Gold): $108.14M $407.02M n/a $298.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $108.14M $407.02M n/a $298.88M
Max Profit / Current MCap: 0.211 0.730 n/a 0.520
Max Profit Per Share (Gold): $0.90 $3.39 n/a $2.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.90 $3.39 n/a $2.49
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $107.00 $116.19 n/a $9.19
FD Mkt. Cap / Silver Eq.: $1.28 $1.39 n/a $0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
8.68% 8.79% n/a 0.11%

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.