Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Great Panther Mining

www: www.greatpanther.com   email: fgrant@greatpanther.com
Category: Junior: Potential Exists
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSEAMERICAN:GPL USD
TSE:GPR CAD

Description

Great Panther Mining are a gold focused junior explorer with three producing mines in Brazil and Mexico, two mines in development in Mexico and Peru and exploration properties. Currently they produce roughly 90koz. of gold per year. They have approximately 2Moz. 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$9.08M which is a fall of roughly 93% over the last nineteen months. As of 11/10/2021 they have ~C$41M debt and ~C$37.24M cash. They have 47M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 11/10/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $122.10M $9.08M 07/25/2022
Total Assets: $217.12M $201.08M 11/10/2021
Total Liabilities: $165.65M $153.42M 11/10/2021
Current Assets: $80.41M $74.48M 11/10/2021
Current Liabilities: $98.11M $90.86M 11/10/2021
Total Debt: $44.23M $40.96M 11/10/2021
Cash: $40.21M $37.24M 11/10/2021
Enterprise Value: $126.12M $12.81M 05/29/1970
Cash Flow: $-22.83M $13.26M never
Cash Flow Multiple: 0.00 0.69 never
Net Debt to
Cash Flow Ratio:		 n/a 0.28 never
Finance within 1 year: 11/10/2021
Misc 11/10/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 368,000,000 47,116,417 07/25/2022
Shares (FD): 468,000,000 47,800,000 07/25/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 11/10/2021
Production (Gold Eq Oz.): (guess) 
116,553		 (guess) 
90,000		 06/30/2022
Production (Silver Eq Oz.): (guess) 
8,778,825		 (guess) 
7,429,292		 06/30/2022
Initial CapEx (Outstanding): n/a n/a 11/10/2021
Funding Option: n/a n/a 11/10/2021
Documentation: none none 03/06/2023
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: 5 8 04/12/2023

Resource Data

GOLD 11/10/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.65M 0.75M 04/14/2022
Measured & Indicated: 1.10M 1.50M 04/14/2022
Inferred: 1.00M 0.50M 04/14/2022
Reserves & Resources: 2.10M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.59M 0.68M 04/14/2022
Measured & Indicated: 0.91M 1.22M 04/14/2022
Inferred: 0.45M 0.23M 04/14/2022
Reserves & Resources: 1.36M 1.44M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
90,000oz.		 (guess) 
90,000oz.		 06/30/2022
Cash Cost: $1,700 $1,100 01/19/2022
Extra Operating Cost: $500 $700 01/19/2022
Average Grade: 1.00 g/t 1.00 g/t 11/10/2021
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/25/2022
F
U
T
U
R
E		 Proven & Probable: 1.50M 2.00M 04/14/2022
Annual Production: 120,000oz. 100,000oz. 06/30/2022
Cash Cost: $950 $950 11/10/2021
Extra Operating Cost: $450 $450 11/10/2021
SILVER 11/10/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M n/a 04/14/2022
Measured & Indicated: 16.00M n/a 04/14/2022
Inferred: 15.00M n/a 04/14/2022
Reserves & Resources: 31.00M n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 8.50M n/a 04/14/2022
Measured & Indicated: 12.58M n/a 04/14/2022
Inferred: 6.38M n/a 04/14/2022
Reserves & Resources: 18.96M n/a never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 n/a
Cash Cost: $14.00 n/a 04/14/2022
Extra Operating Cost: $6.00 n/a 04/14/2022
Average Grade: 170.00 g/t n/a 04/14/2022
Recovery Rate: (CG)  85.00% n/a 04/14/2022
F
U
T
U
R
E		 Proven & Probable: 20.00M n/a 04/14/2022
Annual Production: 2,000,000oz. n/a 04/14/2022
Cash Cost: $12.00 n/a 04/14/2022
Extra Operating Cost: $7.00 n/a 04/14/2022

Property

Last Analysis Data  (11/10/2021)
Stage Name Owned Au Ag Cu Notes
Exp Lake Mackay 100% n/a
Exp Reedy Creek 100% n/a
Exp Tropicana East 100% show
New discovery. Early exploration.
Exp West Musgrave 100% n/a
Prod Tucano 100% show
Large property, large resource (3.5 million oz) and growing.
Exp Tartaruga 100% n/a
Exp Tucano-Iron 100% n/a
Exp Argosy 100% show
Past producing high grade mine (100,000 oz)
Prod Guanajuato 100% n/a
Prod Topia 100% n/a
Dev Guadalupe 100% show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.

PEA completed.

Paid $8 million. Still owe most of it to get the property with 100% ownership.
Exp El Horcon 100% show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exp Plomo 100% show
Early exploration
Exp San Ignacio 100% n/a
Dev Coricancha 100% show
100 million oz of silver equivalent (including silver)

Production in 2018.
Total Land Package Size (ha): 271,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Lake Mackay 100% n/a
Exp Reedy Creek 100% n/a
Exp Tropicana East 100% show
New discovery. Early exploration.
Exp West Musgrave 100% n/a
Prod Tucano 100% show
Large property, large resource (3.5 million oz) and growing.
Exp Tartaruga 100% n/a
Exp Tucano-Iron 100% n/a
Exp Argosy 100% show
Past producing high grade mine (100,000 oz)
Prod Guanajuato 100% n/a
Prod Topia 100% n/a
Dev Guadalupe 100% show
500,000 oz deposit at 1.5 gpt. Plus, 10 million oz of silver at 1 opt for offsets.

PEA completed.

Paid $8 million. Still owe most of it to get the property with 100% ownership.
Exp El Horcon 100% show
Purchased in 2012 for $1.6 million. It has had historical exploration, so Great Panther should be able to mine it after a couple of years of drilling.
Exp Plomo 100% show
Early exploration
Exp San Ignacio 100% n/a
Dev Coricancha 100% show
100 million oz of silver equivalent (including silver)

Production in 2018.
Total Land Package Size (ha): 271,400  

Profitability (by resource)

Proven &
Probable		 11/10/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 83.04% 100.00% n/a
Percentage Silver: 16.96% n/a n/a
Total (Gold Eq. Oz.): 0.78M 0.75M n/a
Total (Silver Eq. Oz.): 58.96M n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.70M 0.68M n/a
Silver Eq. Oz.: 52.56M n/a n/a
Maximum Profit (Gold): $-207.03M $99.43M n/a
Maximum Profit (Silver): $38.34M n/a n/a
Total Maximum Profit: $-168.70M $99.43M n/a
Max Profit / Current MCap: n/a 10.948 n/a
Max Profit Per Share (Gold): $-0.44 $2.08 n/a
Max Profit Per Share (Silver): $0.08 n/a n/a
Total Max Profit Per Share: $-0.36 $2.08 n/a
Total Free Profit Per Share: $0.00 $1.89 n/a
FD MCap / Gold Eq.: $174.97 $13.45 n/a
FD MCap / Silver Eq.: $2.32 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 9.48% 0.69% n/a
Measured &
Indicated		 11/10/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 83.81% 100.00% n/a
Percentage Silver: 16.19% n/a n/a
Total (Gold Eq. Oz.): 1.31M 1.50M n/a
Total (Silver Eq. Oz.): 98.85M n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.08M 1.22M n/a
Silver Eq. Oz.: 81.05M n/a n/a
Maximum Profit (Gold): $-321.70M $178.97M n/a
Maximum Profit (Silver): $56.74M n/a n/a
Total Maximum Profit: $-264.96M $178.97M n/a
Max Profit / Current MCap: n/a 19.706 n/a
Max Profit Per Share (Gold): $-0.69 $3.74 n/a
Max Profit Per Share (Silver): $0.12 n/a n/a
Total Max Profit Per Share: $-0.57 $3.74 n/a
Total Free Profit Per Share: $0.00 $3.55 n/a
FD MCap / Gold Eq.: $113.47 $7.47 n/a
FD MCap / Silver Eq.: $1.51 $0.09 n/a
FD MCap / Per Metal
as % Spot Price:		 6.15% 0.38% n/a

Reserves &
Resources		 11/10/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 83.61% 100.00% n/a
Percentage Silver: 16.39% n/a n/a
Total (Gold Eq. Oz.): 2.51M 2.00M n/a
Total (Silver Eq. Oz.): 189.17M n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.61M 1.44M n/a
Silver Eq. Oz.: 121.32M n/a n/a
Maximum Profit (Gold): $-480.95M $212.11M n/a
Maximum Profit (Silver): $85.49M n/a n/a
Total Maximum Profit: $-395.46M $212.11M n/a
Max Profit / Current MCap: n/a 23.355 n/a
Max Profit Per Share (Gold): $-1.03 $4.44 n/a
Max Profit Per Share (Silver): $0.18 n/a n/a
Total Max Profit Per Share: $-0.85 $4.44 n/a
Total Free Profit Per Share: $0.00 $4.25 n/a
FD MCap / Gold Eq.: $75.81 $6.31 n/a
FD MCap / Silver Eq.: $1.01 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 4.11% 0.32% n/a

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.     ×