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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Prophecy Development Corp
www: www.prophecydev.com     email: info@prophecydev.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:PRPCF USD
TSE:PCY CAD

Description

Prophecy Development Corp are a silver focused junior, late stage development company with one producing mine in Bolivia and one mine in development in Bolivia. Currently they produce roughly per year. They have approximately 90Moz. of silver in the reserves and resources category of which 50Moz. are in the measured and indicated category. They have a market capitalisation of ~C$22.71M which is a fall of roughly 36% over the last five months. As of 01/14/2018 they have ~C$0M debt and ~C$3.51M cash. They have 7M 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 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $35.22M $22.71M 01/14/2018 $-12.51M
Total Assets: $22.47M $21.82M 01/14/2018 $-0.65M
Total Liabilities: $7.58M $7.36M 01/14/2018 $-0.22M
Current Assets: $3.61M $3.51M 01/14/2018 $-0.10M
Current Liabilities: $1.92M $1.86M 01/14/2018 $-0.06M
Total Debt: $0.10M $0.10M 01/14/2018 $0.00M
Cash: $3.61M $3.51M 01/14/2018 $-0.10M
Enterprise Value: $31.71M $19.31M 08/12/1970 $-12.41M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/14/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/14/2018 0.00%
Misc 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 7,000,000 7,000,000 01/14/2018 0
Shares (FD): 11,000,000 11,000,000 01/14/2018 0
Insider Ownership: n/a 45% 01/14/2018 45%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 01/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/14/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/14/2018 0
Initial CapEx (Outstanding): n/a n/a 01/14/2018 n/a
Funding Option: n/a n/a 01/14/2018 n/a
Documentation: none none 01/14/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/14/2018
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 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 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 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 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 01/14/2018 $0.00
Extra Operating Cost: n/a n/a 01/14/2018 $0.00
Average Grade: n/a n/a 01/14/2018 n/a
Recovery Rate: n/a n/a 01/14/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/14/2018 0.00M
Annual Production: n/a n/a 01/14/2018 n/a
Cash Cost: n/a n/a 01/14/2018 n/a
Extra Operating Cost: n/a n/a 01/14/2018 n/a
SILVER 01/14/2018
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 01/14/2018 0.00M
Measured & Indicated: 50.00M 50.00M 01/14/2018 0.00M
Inferred: 40.00M 40.00M 01/14/2018 0.00M
Reserves & Resources: 90.00M 90.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/14/2018 0.00M
Measured & Indicated: 36.00M 36.00M 01/14/2018 0.00M
Inferred: 18.00M 18.00M 01/14/2018 0.00M
Reserves & Resources: 54.00M 54.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/14/2018 $0.00
Extra Operating Cost: n/a n/a 01/14/2018 $0.00
Average Grade: 200.00 g/t 200.00 g/t 01/14/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/14/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 60.00M 60.00M 01/14/2018 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 01/14/2018 0oz.
Cash Cost: $12 $12 01/14/2018 $0
Extra Operating Cost: $6 $6 01/14/2018 $0

Property

Last Analysis Data  (01/14/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Bolivia, Bolivia Paca 100% (guess) Open Pit show
High grade open pit. Likely their first mine.

35 million oz deposit.
Development Bolivia, Bolivia Pulacayo 100% (guess) Underground show
Focusing on high grade first.

60 million oz deposit.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Bolivia, Bolivia Paca 100% (guess) Open Pit show
High grade open pit. Likely their first mine.

35 million oz deposit.
Development Bolivia, Bolivia Pulacayo 100% (guess) Underground show
Focusing on high grade first.

60 million oz deposit.

Profitability (by resource)

Proven &
Probable
01/14/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/14/2018
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 0.00M
Total (Silver Eq. Oz.): 50.00M 50.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 36.00M 36.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-20.16M $-37.55M n/a $-17.39M
Total Maximum Profit: $-20.16M $-37.55M n/a $-17.39M
Max Profit / Current MCap: n/a n/a n/a -1.081
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-1.83 $-3.41 n/a $-1.58
Total Max Profit Per Share: $-1.83 $-3.41 n/a $-1.58
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $76.07 $48.93 n/a $-27.14
FD Mkt. Cap / Silver Eq.: $0.98 $0.63 n/a $-0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
5.69% 3.82% n/a -1.87%

Reserves &
Resources
01/14/2018
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 0.00M
Total (Silver Eq. Oz.): 90.00M 90.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 54.00M 54.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-30.24M $-56.32M n/a $-26.08M
Total Maximum Profit: $-30.24M $-56.32M n/a $-26.08M
Max Profit / Current MCap: n/a n/a n/a -1.621
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-2.75 $-5.12 n/a $-2.37
Total Max Profit Per Share: $-2.75 $-5.12 n/a $-2.37
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $50.71 $32.62 n/a $-18.09
FD Mkt. Cap / Silver Eq.: $0.65 $0.42 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
3.79% 2.55% n/a -1.24%

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.