Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$334.00M65.07% of Mkt.Cap
$334.00M59.92% 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)
Defaults
Defaults
11/03/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7792
CAD 0.7528
02/17/2019
Spot Gold:
$1,232.20
$1,321.20
02/17/2019
$89.00
Spot Silver:
$14.72
$15.76
02/17/2019
$1.04
Gold:Silver Ratio:
83.71
83.83
02/17/2019
0.12
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: