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

Category: Mid-tier Producer
Rating & Risk: Login to view
Great Panther Silver Ltd
www: www.greatpanther.com     email: info@greatpanther.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:GPL USD
TSE:GPR CAD

Description

Great Panther Silver Ltd are a 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 4.0Moz. of silver per year. They have approximately 80Moz. of silver in the reserves and resources category of which 30Moz. are in the measured and indicated category. They have a market capitalisation of ~C$128.7M which is a fall of roughly 30% over the last nine months. As of 08/11/2018 they have no debt and ~C$44.62M cash. They have 169M 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 08/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $184.37M $128.70M 08/11/2018 $-55.67M
Total Assets: $71.58M $68.33M 08/11/2018 $-3.26M
Total Liabilities: $8.14M $7.77M 08/11/2018 $-0.37M
Current Assets: $57.66M $55.04M 08/11/2018 $-2.62M
Current Liabilities: $3.68M $3.51M 08/11/2018 $-0.17M
Total Debt: $0.00M $0.00M 08/11/2018 $0.00M
Cash: $46.75M $44.62M 08/11/2018 $-2.13M
Enterprise Value: $137.62M $84.08M 08/30/1972 $-53.54M
Cash Flow: $-9.04M $-11.40M never $-2.35M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 08/11/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/11/2018 0.00%
Misc 08/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 169,000,000 169,000,000 08/11/2018 0
Shares (FD): 179,000,000 179,000,000 08/11/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 08/11/2018 n/a
Production (Gold Eq Oz.): (guess) 
50,425
(guess) 
45,196
08/11/2018 -5,229
Production (Silver Eq Oz.): (guess) 
4,000,000
(guess) 
4,000,000
08/11/2018 0
Initial CapEx (Outstanding): n/a n/a 08/11/2018 n/a
Funding Option: n/a n/a 08/11/2018 n/a
Documentation: none PRODUCER 01/31/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/11/2018
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 08/11/2018 0.00M
Measured & Indicated: n/a n/a 08/11/2018 0.00M
Inferred: n/a n/a 08/11/2018 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 08/11/2018 0.00M
Measured & Indicated: n/a n/a 08/11/2018 0.00M
Inferred: n/a n/a 08/11/2018 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 08/11/2018 $0.00
Extra Operating Cost: n/a n/a 08/11/2018 $0.00
Average Grade: n/a n/a 08/11/2018 n/a
Recovery Rate: n/a n/a 08/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/11/2018 0.00M
Annual Production: n/a n/a 08/11/2018 n/a
Cash Cost: n/a n/a 08/11/2018 n/a
Extra Operating Cost: n/a n/a 08/11/2018 n/a
SILVER 08/11/2018
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 08/11/2018 0.00M
Measured & Indicated: 30.00M 30.00M 08/11/2018 0.00M
Inferred: 50.00M 50.00M 08/11/2018 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 08/11/2018 0.00M
Measured & Indicated: 22.10M 22.10M 08/11/2018 0.00M
Inferred: 21.25M 21.25M 08/11/2018 0.00M
Reserves & Resources: 43.35M 43.35M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
4,000,000oz.
(guess) 
4,000,000oz.
08/11/2018 0oz.
Cash Cost: $14 $14 08/11/2018 $0.00
Extra Operating Cost: $5 $5 08/11/2018 $0.00
Average Grade: 170.00 g/t 170.00 g/t 08/11/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/31/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 08/11/2018 0.00M
Annual Production: 6,000,000oz. 6,000,000oz. 08/11/2018 0oz.
Cash Cost: $11 $11 08/11/2018 $0
Extra Operating Cost: $7 $7 08/11/2018 $0

Property

Last Analysis Data  (08/11/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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 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): 21,400  
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
08/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 10.00M 10.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 8.50M 8.50M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-19.22M $-24.22M n/a $-5.00M
Total Maximum Profit: $-19.22M $-24.22M n/a $-5.00M
Max Profit / Current MCap: n/a n/a n/a -0.084
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.11 $-0.14 n/a $-0.03
Total Max Profit Per Share: $-0.11 $-0.14 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,720.62 $1,340.05 n/a $-380.56
FD Mkt. Cap / Silver Eq.: $21.69 $15.14 n/a $-6.55
FD Mkt. Cap / Per Metal
as % Spot Price:
142.05% 104.93% n/a -37.12%
Measured &
Indicated
08/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.04M
Total (Silver Eq. Oz.): 30.00M 30.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.03M
Silver Eq. Oz.: 22.10M 22.10M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-49.97M $-62.96M n/a $-12.99M
Total Maximum Profit: $-49.97M $-62.96M n/a $-12.99M
Max Profit / Current MCap: n/a n/a n/a -0.218
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.28 $-0.35 n/a $-0.07
Total Max Profit Per Share: $-0.28 $-0.35 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $661.78 $515.40 n/a $-146.37
FD Mkt. Cap / Silver Eq.: $8.34 $5.82 n/a $-2.52
FD Mkt. Cap / Per Metal
as % Spot Price:
54.63% 40.36% n/a -14.28%

Reserves &
Resources
08/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.10M
Total (Silver Eq. Oz.): 80.00M 80.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.06M
Silver Eq. Oz.: 43.35M 43.35M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-98.01M $-123.50M n/a $-25.49M
Total Maximum Profit: $-98.01M $-123.50M n/a $-25.49M
Max Profit / Current MCap: n/a n/a n/a -0.428
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.55 $-0.69 n/a $-0.14
Total Max Profit Per Share: $-0.55 $-0.69 n/a $-0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $337.38 $262.76 n/a $-74.62
FD Mkt. Cap / Silver Eq.: $4.25 $2.97 n/a $-1.28
FD Mkt. Cap / Per Metal
as % Spot Price:
27.85% 20.57% n/a -7.28%

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.