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$2.2M which is a fall of roughly 91% over the last six months. As of 07/23/2022 they have ~C$3M debt and ~C$1.5M cash. They have 92M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$23.60M
$2.20M
07/23/2022
$-21.40M
Total Assets:
$55.15M
$53.10M
07/23/2022
$-2.05M
Total Liabilities:
$44.28M
$42.63M
07/23/2022
$-1.64M
Current Assets:
$21.75M
$20.94M
07/23/2022
$-0.81M
Current Liabilities:
$35.73M
$34.41M
07/23/2022
$-1.33M
Total Debt:
$3.11M
$2.99M
07/23/2022
$-0.12M
Cash:
$1.55M
$1.50M
07/23/2022
$-0.06M
Enterprise Value:
$25.15M
$3.69M
02/12/1970
$-21.46M
Cash Flow:
$14.11M
$18.34M
never
$4.22M
Cash Flow Multiple:
1.67
0.12
never
-1.55
Net Debt to Cash Flow Ratio:
0.11
0.08
never
-0.03
Finance within 1 year:
07/23/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/23/2022
0.00%
Misc
07/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
92,000,000
92,000,000
07/23/2022
0
Shares (FD):
98,000,000
98,000,000
07/23/2022
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
07/23/2022
n/a
Production (Gold Eq Oz.):
(guess) 70,000
(guess) 70,000
07/23/2022
0
Production (Silver Eq Oz.) :
(guess) 5,967,532
(guess) 5,748,784
07/23/2022
-218,749
Initial CapEx (Outstanding):
n/a
n/a
07/23/2022
n/a
Funding Option:
n/a
n/a
07/23/2022
n/a
Documentation:
none
PRODUCER
12/29/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
07/23/2022 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
07/23/2022
0.00M
Measured & Indicated:
1.50M
1.50M
07/23/2022
0.00M
Inferred:
0.15M
0.15M
07/23/2022
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
07/23/2022
0.00M
Measured & Indicated:
1.08M
1.08M
07/23/2022
0.00M
Inferred:
0.06M
0.06M
07/23/2022
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.
07/23/2022
0oz.
Cash Cost:
$1,150
$1,150
07/23/2022
$0.00
Extra Operating Cost:
$400
$400
07/23/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
07/23/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/29/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
07/23/2022
0.00M
Annual Production:
70,000oz.
70,000oz.
07/23/2022
0oz.
Cash Cost:
$1,150
$1,150
07/23/2022
$0
Extra Operating Cost:
$400
$400
07/23/2022
$0
SILVER
07/23/2022 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
07/23/2022
0.00M
Measured & Indicated:
n/a
n/a
07/23/2022
0.00M
Inferred:
n/a
n/a
07/23/2022
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
07/23/2022
0.00M
Measured & Indicated:
n/a
n/a
07/23/2022
0.00M
Inferred:
n/a
n/a
07/23/2022
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
07/23/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/23/2022
$0.00
Average Grade:
n/a
n/a
07/23/2022
n/a
Recovery Rate:
n/a
n/a
07/23/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/23/2022
0.00M
Annual Production:
n/a
n/a
07/23/2022
n/a
Cash Cost:
n/a
n/a
07/23/2022
n/a
Extra Operating Cost:
n/a
n/a
07/23/2022
n/a
Property
Last Analysis Data (07/23/2022)
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
07/23/2022 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
-2.34M
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
-1.87M
Maximum Profit (Gold):
$60.48M
$78.58M
n/a
$18.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$60.48M
$78.58M
n/a
$18.10M
Max Profit / Current MCap:
2.563
35.735
n/a
33.173
Max Profit Per Share (Gold):
$0.62
$0.80
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.62
$0.80
n/a
$0.18
Total Free Profit Per Share:
$0.31
$0.77
n/a
$0.46
FD Mkt. Cap / Gold Eq.:
$39.33
$3.66
n/a
$-35.67
FD Mkt. Cap / Silver Eq.:
$0.46
$0.04
n/a
$-0.42
FD Mkt. Cap / Per Metal as % Spot Price:
2.14%
0.19%
n/a
-1.95%
Measured & Indicated
07/23/2022 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
-4.69M
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
-3.37M
Maximum Profit (Gold):
$108.86M
$141.45M
n/a
$32.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$108.86M
$141.45M
n/a
$32.58M
Max Profit / Current MCap:
4.613
64.324
n/a
59.711
Max Profit Per Share (Gold):
$1.11
$1.44
n/a
$0.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.11
$1.44
n/a
$0.33
Total Free Profit Per Share:
$0.80
$1.41
n/a
$0.61
FD Mkt. Cap / Gold Eq.:
$21.85
$2.04
n/a
$-19.82
FD Mkt. Cap / Silver Eq.:
$0.26
$0.02
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
1.19%
0.11%
n/a
-1.08%
Reserves & Resources
07/23/2022 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
-5.16M
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
-3.56M
Maximum Profit (Gold):
$114.91M
$149.31M
n/a
$34.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$114.91M
$149.31M
n/a
$34.39M
Max Profit / Current MCap:
4.869
67.897
n/a
63.028
Max Profit Per Share (Gold):
$1.17
$1.52
n/a
$0.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.17
$1.52
n/a
$0.35
Total Free Profit Per Share:
$0.86
$1.49
n/a
$0.63
FD Mkt. Cap / Gold Eq.:
$20.70
$1.93
n/a
$-18.77
FD Mkt. Cap / Silver Eq.:
$0.24
$0.02
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
1.13%
0.10%
n/a
-1.03%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7768
CAD 0.7480
02/01/2023
Spot Gold:
$1,838.00
$1,924.20
02/01/2023
$86.20
Spot Silver:
$21.56
$23.43
02/01/2023
$1.87
Gold:Silver Ratio:
85.25
82.13
02/01/2023
-3.12
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: