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 120koz. of gold and 2.5Moz. of silver per year. They have approximately 2.1Moz. of gold and 31Moz. of silver in the reserves and resources category of which 1.1Moz. of gold and 16Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$215.87M which is a fall of roughly 30% over the last six months. As of 02/07/2021 they have ~C$45M debt and ~C$67.61M cash. They have 355M 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 02/07/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $309.12M $215.87M 02/07/2021 $-93.25M
Total Assets: $249.27M $253.75M 02/07/2021 $4.48M
Total Liabilities: $160.97M $163.86M 02/07/2021 $2.89M
Current Assets: $119.55M $121.70M 02/07/2021 $2.15M
Current Liabilities: $95.33M $97.05M 02/07/2021 $1.71M
Total Debt: $44.54M $45.34M 02/07/2021 $0.80M
Cash: $66.42M $67.61M 02/07/2021 $1.19M
Enterprise Value: $287.24M $193.60M 02/19/1976 $-93.64M
Cash Flow: $62.64M $59.01M never $-3.63M
Cash Flow Multiple: 4.93 3.66 never -1.28
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 02/07/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/07/2021 0.00%
Misc 02/07/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 355,032,000 355,032,000 02/07/2021 0
Shares (FD): 368,000,000 368,000,000 02/07/2021 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 02/07/2021 n/a
Production (Gold Eq Oz.): (guess) 
156,805
(guess) 
154,934
02/07/2021 -1,871
Production (Silver Eq Oz.): (guess) 
10,651,104
(guess) 
11,087,694
02/07/2021 436,589
Initial CapEx (Outstanding): n/a n/a 02/07/2021 n/a
Funding Option: n/a n/a 02/07/2021 n/a
Documentation: none PRODUCER 02/07/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 02/07/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.65M 0.65M 02/07/2021 0.00M
Measured & Indicated: 1.10M 1.10M 02/07/2021 0.00M
Inferred: 1.00M 1.00M 02/07/2021 0.00M
Reserves & Resources: 2.10M 2.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.59M 0.59M 02/07/2021 0.00M
Measured & Indicated: 0.91M 0.91M 02/07/2021 0.00M
Inferred: 0.45M 0.45M 02/07/2021 0.00M
Reserves & Resources: 1.36M 1.36M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
120,000oz.
(guess) 
120,000oz.
02/07/2021 0oz.
Cash Cost: $850 $850 02/07/2021 $0.00
Extra Operating Cost: $400 $400 02/07/2021 $0.00
Average Grade: 1.00 g/t 1.00 g/t 02/07/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/07/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 02/07/2021 0.00M
Annual Production: 150,000oz. 150,000oz. 02/07/2021 0oz.
Cash Cost: $850 $850 02/07/2021 $0
Extra Operating Cost: $400 $400 02/07/2021 $0
SILVER 02/07/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 02/07/2021 0.00M
Measured & Indicated: 16.00M 16.00M 02/07/2021 0.00M
Inferred: 15.00M 15.00M 02/07/2021 0.00M
Reserves & Resources: 31.00M 31.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 02/07/2021 0.00M
Measured & Indicated: 12.58M 12.58M 02/07/2021 0.00M
Inferred: 6.38M 6.38M 02/07/2021 0.00M
Reserves & Resources: 18.96M 18.96M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,500,000oz.
(guess) 
2,500,000oz.
02/07/2021 0oz.
Cash Cost: $13.00 $13.00 02/07/2021 $0.00
Extra Operating Cost: $5.00 $5.00 02/07/2021 $0.00
Average Grade: 170.00 g/t 170.00 g/t 02/07/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/07/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 25.00M 25.00M 02/07/2021 0.00M
Annual Production: 3,500,000oz. 3,500,000oz. 02/07/2021 0oz.
Cash Cost: $11.00 $11.00 02/07/2021 $0.00
Extra Operating Cost: $7.00 $7.00 02/07/2021 $0.00

Property

Last Analysis Data  (02/07/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
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)
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.
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
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

Production in 2018.
Total Land Package Size (ha): 271,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
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)
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.
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
Development Peru, Peru Coricancha 100% (guess) 3,700 Underground show
100 million oz of silver equivalent (including silver)

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

Profitability (by resource)

Proven &
Probable
02/07/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 81.53% 82.31% n/a 0.78%
Percentage Silver: 18.47% 17.69% n/a -0.78%
Total (Gold Eq. Oz.): 0.80M 0.79M n/a -0.01M
Total (Silver Eq. Oz.): 54.15M 56.52M n/a 2.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.71M 0.70M n/a -0.01M
Silver Eq. Oz.: 48.24M 50.37M n/a 2.13M
Maximum Profit (Gold): $462.16M $452.66M n/a $-9.50M
Maximum Profit (Silver): $103.65M $85.56M n/a $-18.09M
Total Maximum Profit: $565.81M $538.22M n/a $-27.59M
Max Profit / Current MCap: 1.830 2.493 n/a 0.663
Max Profit Per Share (Gold): $1.26 $1.23 n/a $-0.03
Max Profit Per Share (Silver): $0.28 $0.23 n/a $-0.05
Total Max Profit Per Share: $1.54 $1.46 n/a $-0.07
Total Free Profit Per Share: $0.70 $0.88 n/a $0.18
FD Mkt. Cap / Gold Eq.: $435.30 $306.73 n/a $-128.57
FD Mkt. Cap / Silver Eq.: $6.41 $4.29 n/a $-2.12
FD Mkt. Cap / Per Metal
as % Spot Price:
23.99% 17.02% n/a -6.98%
Measured &
Indicated
02/07/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 82.36% 83.11% n/a 0.75%
Percentage Silver: 17.64% 16.89% n/a -0.75%
Total (Gold Eq. Oz.): 1.34M 1.32M n/a -0.01M
Total (Silver Eq. Oz.): 90.72M 94.72M n/a 4.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.09M 1.08M n/a -0.01M
Silver Eq. Oz.: 74.32M 77.63M n/a 3.31M
Maximum Profit (Gold): $718.13M $703.37M n/a $-14.76M
Maximum Profit (Silver): $153.40M $126.63M n/a $-26.77M
Total Maximum Profit: $871.53M $830.00M n/a $-41.53M
Max Profit / Current MCap: 2.819 3.845 n/a 1.026
Max Profit Per Share (Gold): $1.95 $1.91 n/a $-0.04
Max Profit Per Share (Silver): $0.42 $0.34 n/a $-0.07
Total Max Profit Per Share: $2.37 $2.26 n/a $-0.11
Total Free Profit Per Share: $1.53 $1.67 n/a $0.14
FD Mkt. Cap / Gold Eq.: $282.51 $199.00 n/a $-83.51
FD Mkt. Cap / Silver Eq.: $4.16 $2.78 n/a $-1.38
FD Mkt. Cap / Per Metal
as % Spot Price:
15.57% 11.04% n/a -4.53%

Reserves &
Resources
02/07/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 82.15% 82.90% n/a 0.75%
Percentage Silver: 17.85% 17.10% n/a -0.75%
Total (Gold Eq. Oz.): 2.56M 2.53M n/a -0.02M
Total (Silver Eq. Oz.): 173.64M 181.28M n/a 7.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.64M 1.62M n/a -0.01M
Silver Eq. Oz.: 111.27M 116.21M n/a 4.94M
Maximum Profit (Gold): $1,073.64M $1,051.57M n/a $-22.07M
Maximum Profit (Silver): $231.14M $190.80M n/a $-40.34M
Total Maximum Profit: $1,304.77M $1,242.37M n/a $-62.41M
Max Profit / Current MCap: 4.221 5.755 n/a 1.534
Max Profit Per Share (Gold): $2.92 $2.86 n/a $-0.06
Max Profit Per Share (Silver): $0.63 $0.52 n/a $-0.11
Total Max Profit Per Share: $3.55 $3.38 n/a $-0.17
Total Free Profit Per Share: $2.71 $2.79 n/a $0.08
FD Mkt. Cap / Gold Eq.: $188.71 $132.93 n/a $-55.78
FD Mkt. Cap / Silver Eq.: $2.78 $1.86 n/a $-0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
10.40% 7.37% n/a -3.03%

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.     ×