Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MGR
CAD
OTCMKTS:MGLQF
USD
Description
Magna Gold Corp are a gold focused junior, emerging mid-tier producer with five exploration properties in Mexico. They have approximately 1.65Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$28.12M which is a fall of roughly 61% over the last ten months. As of 12/02/2021 they have ~C$5M debt and ~C$1.56M cash. They have 89M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/20/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$73.00M
$28.12M
07/20/2021
$-44.88M
Total Assets:
$63.54M
$55.33M
10/14/2021
$-8.20M
Total Liabilities:
$51.77M
$44.42M
10/14/2021
$-7.35M
Current Assets:
$26.67M
$21.82M
10/14/2021
$-4.85M
Current Liabilities:
$40.79M
$35.85M
10/14/2021
$-4.94M
Total Debt:
$24.32M
$5.07M
12/02/2021
$-19.25M
Cash:
$6.28M
$1.56M
10/14/2021
$-4.72M
Enterprise Value:
$91.04M
$31.63M
01/01/1971
$-59.41M
Cash Flow:
$12.59M
$12.99M
never
$0.40M
Cash Flow Multiple:
5.80
2.17
never
-3.63
Net Debt to Cash Flow Ratio:
1.43
0.27
never
-1.16
Finance within 1 year:
07/20/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/20/2021
0.00%
Misc
07/20/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
89,459,000
89,459,000
07/20/2021
0
Shares (FD):
94,961,000
94,961,000
07/20/2021
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
07/20/2021
n/a
Production (Gold Eq Oz.):
(guess) 70,000
(guess) 70,000
07/20/2021
0
Production (Silver Eq Oz.) :
(guess) 5,085,766
(guess) 5,884,669
07/20/2021
798,903
Initial CapEx (Outstanding):
n/a
n/a
07/20/2021
n/a
Funding Option:
n/a
n/a
07/20/2021
n/a
Documentation:
none
PRODUCER
12/02/2021
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
07/20/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.75M
0.75M
07/20/2021
0.00M
Measured & Indicated:
1.50M
1.50M
07/20/2021
0.00M
Inferred:
0.15M
0.15M
07/20/2021
0.00M
Reserves & Resources:
1.65M
1.65M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.60M
0.60M
07/20/2021
0.00M
Measured & Indicated:
1.08M
1.08M
07/20/2021
0.00M
Inferred:
0.06M
0.06M
07/20/2021
0.00M
Reserves & Resources:
1.14M
1.14M
never
0.00M
C U R R E N T
Annual Production:
(guess) 70,000oz.
(guess) 70,000oz.
07/20/2021
0oz.
Cash Cost:
$1,150
$1,150
07/20/2021
$0.00
Extra Operating Cost:
$400
$400
07/20/2021
$0.00
Average Grade:
1.00 g/t
1.00 g/t
07/20/2021
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/02/2021
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
07/20/2021
0.00M
Annual Production:
70,000oz.
70,000oz.
07/20/2021
0oz.
Cash Cost:
$1,150
$1,150
07/20/2021
$0
Extra Operating Cost:
$400
$400
07/20/2021
$0
SILVER
07/20/2021 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
07/20/2021
0.00M
Measured & Indicated:
n/a
n/a
07/20/2021
0.00M
Inferred:
n/a
n/a
07/20/2021
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
07/20/2021
0.00M
Measured & Indicated:
n/a
n/a
07/20/2021
0.00M
Inferred:
n/a
n/a
07/20/2021
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
07/20/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/20/2021
$0.00
Average Grade:
n/a
n/a
07/20/2021
n/a
Recovery Rate:
n/a
n/a
07/20/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/20/2021
0.00M
Annual Production:
n/a
n/a
07/20/2021
n/a
Cash Cost:
n/a
n/a
07/20/2021
n/a
Extra Operating Cost:
n/a
n/a
07/20/2021
n/a
Property
Last Analysis Data (07/20/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
La Pima
100% (guess)
2,500
n/a
show
Early exploration
Exploration
Mexico , Mexico
Los Muertos
100% (guess)
n/a
n/a
show
Early exploration
Exploration
Mexico , Mexico
Mercedes
100% (guess)
1,200
Both
show
Early exploration.
Exploration
Mexico , Mexico
San Francisco
100% (guess)
47,000
Open Pit
show
Past producing mine by Alio Gold.
1.5 million oz resource.
Exploration
Mexico , Mexico
San Judas
100% (guess)
2,800
n/a
show
Early exploration
Total Land Package Size (ha):
53,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
La Pima
100% (guess)
2,500
n/a
show
Early exploration
Exploration
Mexico , Mexico
Los Muertos
100% (guess)
n/a
n/a
show
Early exploration
Exploration
Mexico , Mexico
Mercedes
100% (guess)
1,200
Both
show
Early exploration.
Exploration
Mexico , Mexico
San Francisco
100% (guess)
47,000
Open Pit
show
Past producing mine by Alio Gold.
1.5 million oz resource.
Exploration
Mexico , Mexico
San Judas
100% (guess)
2,800
n/a
show
Early exploration
Total Land Package Size (ha):
53,500
Profitability (by resource)
Proven & Probable
07/20/2021 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.):
0.75M
0.75M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
8.56M
P L A U S I B L E
Gold Eq. Oz.:
0.60M
0.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.85M
Maximum Profit (Gold):
$75.53M
$77.91M
n/a
$2.38M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$75.53M
$77.91M
n/a
$2.38M
Max Profit / Current MCap:
1.035
2.770
n/a
1.736
Max Profit Per Share (Gold):
$0.80
$0.82
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.80
$0.82
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.44
n/a
$0.44
FD Mkt. Cap / Gold Eq.:
$121.66
$46.87
n/a
$-74.79
FD Mkt. Cap / Silver Eq.:
$1.67
$0.56
n/a
$-1.12
FD Mkt. Cap / Per Metal as % Spot Price:
6.73%
2.58%
n/a
-4.15%
Measured & Indicated
07/20/2021 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
17.12M
P L A U S I B L E
Gold Eq. Oz.:
1.08M
1.08M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
12.33M
Maximum Profit (Gold):
$135.95M
$140.24M
n/a
$4.29M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$135.95M
$140.24M
n/a
$4.29M
Max Profit / Current MCap:
1.862
4.987
n/a
3.124
Max Profit Per Share (Gold):
$1.43
$1.48
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.43
$1.48
n/a
$0.05
Total Free Profit Per Share:
$0.45
$1.10
n/a
$0.65
FD Mkt. Cap / Gold Eq.:
$67.59
$26.04
n/a
$-41.55
FD Mkt. Cap / Silver Eq.:
$0.93
$0.31
n/a
$-0.62
FD Mkt. Cap / Per Metal as % Spot Price:
3.74%
1.43%
n/a
-2.31%
Reserves & Resources
07/20/2021 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.):
1.65M
1.65M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
18.83M
P L A U S I B L E
Gold Eq. Oz.:
1.14M
1.14M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
13.01M
Maximum Profit (Gold):
$143.50M
$148.03M
n/a
$4.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$143.50M
$148.03M
n/a
$4.52M
Max Profit / Current MCap:
1.966
5.264
n/a
3.298
Max Profit Per Share (Gold):
$1.51
$1.56
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.51
$1.56
n/a
$0.05
Total Free Profit Per Share:
$0.53
$1.18
n/a
$0.65
FD Mkt. Cap / Gold Eq.:
$64.03
$24.67
n/a
$-39.36
FD Mkt. Cap / Silver Eq.:
$0.88
$0.29
n/a
$-0.59
FD Mkt. Cap / Per Metal as % Spot Price:
3.54%
1.36%
n/a
-2.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/20/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7844
CAD 0.7793
05/18/2022
Spot Gold:
$1,806.90
$1,815.00
05/18/2022
$8.10
Spot Silver:
$24.87
$21.59
05/18/2022
$-3.28
Gold:Silver Ratio:
72.65
84.07
05/18/2022
11.41
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: