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

Great Panther Mining

www: www.greatpanther.com   email: info@greatpanther.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:GPL USD
TSE:GPR CAD

Description

Great Panther Mining are a gold and silver focused mid-tier producer with three producing mines in Brazil and Mexico, two mines in development in Mexico and Peru and exploration properties. Currently they produce roughly 150koz. of gold and 3.5Moz. of silver per year. They have approximately 3.1Moz. of gold and 80Moz. of silver in the reserves and resources category of which 2Moz. of gold and 30Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$128.14M which is a fall of roughly 37% over the last five months. As of 06/14/2019 they have ~C$52M debt and ~C$25.59M cash. They have 274M 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 06/14/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $203.73M $128.14M 06/14/2019 $-75.59M
Total Assets: $243.84M $244.58M 06/14/2019 $0.74M
Total Liabilities: $126.04M $126.43M 06/14/2019 $0.38M
Current Assets: $81.78M $82.03M 06/14/2019 $0.25M
Current Liabilities: $81.78M $82.03M 06/14/2019 $0.25M
Total Debt: $51.77M $51.93M 06/14/2019 $0.16M
Cash: $25.51M $25.59M 06/14/2019 $0.08M
Enterprise Value: $229.99M $154.48M 11/23/1974 $-75.51M
Cash Flow: $-1.02M $19.36M never $20.38M
Cash Flow Multiple: 0.00 6.62 never 6.62
Net Debt to
Cash Flow Ratio:
n/a 1.36 never 1.36
Finance within 1 year: 06/14/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/14/2019 0.00%
Misc 06/14/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 274,000,000 274,000,000 06/14/2019 0
Shares (FD): 283,000,000 283,000,000 06/14/2019 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 06/14/2019 n/a
Production (Gold Eq Oz.): (guess) 
188,848
(guess) 
190,827
06/14/2019 1,979
Production (Silver Eq Oz.): (guess) 
17,014,247
(guess) 
16,359,147
06/14/2019 -655,100
Initial CapEx (Outstanding): n/a n/a 06/14/2019 n/a
Funding Option: n/a n/a 06/14/2019 n/a
Documentation: none PRODUCER 10/11/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/14/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.30M 1.30M 06/14/2019 0.00M
Measured & Indicated: 2.00M 2.00M 06/14/2019 0.00M
Inferred: 1.10M 1.10M 06/14/2019 0.00M
Reserves & Resources: 3.10M 3.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.17M 1.17M 06/14/2019 0.00M
Measured & Indicated: 1.67M 1.67M 06/14/2019 0.00M
Inferred: 0.50M 0.50M 06/14/2019 0.00M
Reserves & Resources: 2.17M 2.17M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
150,000oz.
(guess) 
150,000oz.
06/14/2019 0oz.
Cash Cost: $850 $850 06/14/2019 $0.00
Extra Operating Cost: $400 $400 06/14/2019 $0.00
Average Grade: 1.00 g/t 1.00 g/t 06/14/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 06/14/2019 0.00M
Annual Production: 150,000oz. 150,000oz. 06/14/2019 0oz.
Cash Cost: $850 $850 06/14/2019 $0
Extra Operating Cost: $400 $400 06/14/2019 $0
SILVER 06/14/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 06/14/2019 0.00M
Measured & Indicated: 30.00M 30.00M 06/14/2019 0.00M
Inferred: 50.00M 50.00M 06/14/2019 0.00M
Reserves & Resources: 80.00M 80.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 06/14/2019 0.00M
Measured & Indicated: 22.10M 22.10M 06/14/2019 0.00M
Inferred: 21.25M 21.25M 06/14/2019 0.00M
Reserves & Resources: 43.35M 43.35M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
3,500,000oz.
(guess) 
3,500,000oz.
06/14/2019 0oz.
Cash Cost: $14 $14 06/14/2019 $0.00
Extra Operating Cost: $5 $5 06/14/2019 $0.00
Average Grade: 170.00 g/t 170.00 g/t 06/14/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 40.00M 40.00M 06/14/2019 0.00M
Annual Production: 5,000,000oz. 5,000,000oz. 06/14/2019 0oz.
Cash Cost: $11 $11 06/14/2019 $0
Extra Operating Cost: $7 $7 06/14/2019 $0

Property

Last Analysis Data  (06/14/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
Production Leon, Mexico Guanajuato 100% n/a n/a n/a
Production Topia, Mexico Topia 100% n/a n/a n/a
Development Mexico Guadalupe 100% (guess) 6,000 Both 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.
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

Production in 2018.
Exploration Australia Lake Mackay 100% n/a n/a n/a
Exploration Melbourne, Australia Reedy Creek 100% n/a n/a n/a
Exploration Wa, Australia Tropicana East 100% n/a n/a show
New discovery. Early exploration.
Exploration Wa, Australia West Musgrave 100% n/a n/a n/a
Exploration Amapa, Brazil Tartaruga 100% n/a n/a n/a
Exploration Amapa, Brazil Tucano-Iron 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Argosy 100% 1,000 n/a show
Past producing high grade mine (100,000 oz)
Exploration Mexico, Mexico El Horcon 100% (guess) 6,700 Underground 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.
Exploration Caborca, Sonora, Mexico Plomo 100% (guess) 4,000 n/a show
Early exploration
Exploration Guanajuato, Mexico San Ignacio 100% n/a n/a n/a
Total Land Package Size (ha): 271,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
Production Leon, Mexico Guanajuato 100% n/a n/a n/a
Production Topia, Mexico Topia 100% n/a n/a n/a
Development Mexico Guadalupe 100% (guess) 6,000 Both 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.
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

Production in 2018.
Exploration Australia Lake Mackay 100% n/a n/a n/a
Exploration Melbourne, Australia Reedy Creek 100% n/a n/a n/a
Exploration Wa, Australia Tropicana East 100% n/a n/a show
New discovery. Early exploration.
Exploration Wa, Australia West Musgrave 100% n/a n/a n/a
Exploration Amapa, Brazil Tartaruga 100% n/a n/a n/a
Exploration Amapa, Brazil Tucano-Iron 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Argosy 100% 1,000 n/a show
Past producing high grade mine (100,000 oz)
Exploration Mexico, Mexico El Horcon 100% (guess) 6,700 Underground 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.
Exploration Caborca, Sonora, Mexico Plomo 100% (guess) 4,000 n/a show
Early exploration
Exploration Guanajuato, Mexico San Ignacio 100% n/a n/a n/a
Total Land Package Size (ha): 271,400  

Profitability (by resource)

Proven &
Probable
06/14/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 92.13% 91.77% n/a -0.36%
Percentage Silver: 7.87% 8.23% n/a 0.36%
Total (Gold Eq. Oz.): 1.41M 1.42M n/a 0.01M
Total (Silver Eq. Oz.): 127.12M 121.45M n/a -5.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.26M 1.27M n/a 0.00M
Silver Eq. Oz.: 113.91M 108.80M n/a -5.11M
Maximum Profit (Gold): $63.88M $177.56M n/a $113.68M
Maximum Profit (Silver): $-22.37M $-8.27M n/a $14.10M
Total Maximum Profit: $41.51M $169.29M n/a $127.78M
Max Profit / Current MCap: 0.204 1.321 n/a 1.117
Max Profit Per Share (Gold): $0.23 $0.63 n/a $0.40
Max Profit Per Share (Silver): $-0.08 $-0.03 n/a $0.05
Total Max Profit Per Share: $0.15 $0.60 n/a $0.45
Total Free Profit Per Share: $0.00 $0.15 n/a $0.15
FD Mkt. Cap / Gold Eq.: $161.14 $100.97 n/a $-60.17
FD Mkt. Cap / Silver Eq.: $1.79 $1.18 n/a $-0.61
FD Mkt. Cap / Per Metal
as % Spot Price:
12.13% 6.88% n/a -5.25%
Measured &
Indicated
06/14/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 85.73% 85.11% n/a -0.62%
Percentage Silver: 14.27% 14.89% n/a 0.62%
Total (Gold Eq. Oz.): 2.33M 2.35M n/a 0.02M
Total (Silver Eq. Oz.): 210.19M 201.46M n/a -8.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.92M 1.93M n/a 0.01M
Silver Eq. Oz.: 172.92M 165.61M n/a -7.31M
Maximum Profit (Gold): $91.40M $254.05M n/a $162.65M
Maximum Profit (Silver): $-58.17M $-21.50M n/a $36.66M
Total Maximum Profit: $33.23M $232.54M n/a $199.31M
Max Profit / Current MCap: 0.163 1.815 n/a 1.652
Max Profit Per Share (Gold): $0.32 $0.90 n/a $0.57
Max Profit Per Share (Silver): $-0.21 $-0.08 n/a $0.13
Total Max Profit Per Share: $0.12 $0.82 n/a $0.70
Total Free Profit Per Share: $0.00 $0.37 n/a $0.37
FD Mkt. Cap / Gold Eq.: $106.15 $66.33 n/a $-39.82
FD Mkt. Cap / Silver Eq.: $1.18 $0.77 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
7.99% 4.52% n/a -3.47%

Reserves &
Resources
06/14/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 77.73% 76.86% n/a -0.87%
Percentage Silver: 22.27% 23.14% n/a 0.87%
Total (Gold Eq. Oz.): 3.99M 4.03M n/a 0.05M
Total (Silver Eq. Oz.): 359.29M 345.76M n/a -13.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.65M 2.67M n/a 0.02M
Silver Eq. Oz.: 238.77M 229.29M n/a -9.47M
Maximum Profit (Gold): $118.43M $329.17M n/a $210.74M
Maximum Profit (Silver): $-114.10M $-42.18M n/a $71.92M
Total Maximum Profit: $4.33M $286.99M n/a $282.66M
Max Profit / Current MCap: 0.021 2.240 n/a 2.218
Max Profit Per Share (Gold): $0.42 $1.16 n/a $0.74
Max Profit Per Share (Silver): $-0.40 $-0.15 n/a $0.25
Total Max Profit Per Share: $0.02 $1.01 n/a $1.00
Total Free Profit Per Share: $0.00 $0.56 n/a $0.56
FD Mkt. Cap / Gold Eq.: $76.88 $47.91 n/a $-28.97
FD Mkt. Cap / Silver Eq.: $0.85 $0.56 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
5.79% 3.27% n/a -2.52%

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.