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

Majestic Gold Corp

www: www.majesticgold.com   email: info@majesticgold.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:MJS CAD
OTCMKTS:MJGCF USD

Description

Majestic Gold Corp are a gold focused junior, small producer with one producing mine in China (PR). Currently they produce roughly 30koz. of gold per year. They have approximately 1.6Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$98.09M which is a fall of roughly 3% over the last days. As of 04/28/2025 they have no debt and ~$99M cash. They have 1,043M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $101.56M $98.09M 04/28/2025 $-3.47M
Total Assets: $107.00M $107.00M 04/28/2025 $0.00M
Total Liabilities: $29.00M $29.00M 04/28/2025 $0.00M
Current Assets: $99.00M $99.00M 04/28/2025 $0.00M
Current Liabilities: $34.00M $34.00M 04/28/2025 $0.00M
Total Debt: $0.00M $0.00M 04/28/2025 $0.00M
Cash: $99.00M $99.00M 04/28/2025 $0.00M
Enterprise Value: $2.56M $-0.91M 12/21/1969 $-3.47M
Cash Flow: $54.39M $52.35M never $-2.04M
Cash Flow Multiple: 1.87 1.87 never 0.01
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/28/2025 n/a
Misc 04/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,042,664,381 1,042,664,381 04/28/2025 0
Shares (FD): 1,042,664,381 1,042,664,381 04/28/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 04/28/2025 0
Production (Silver Eq Oz.): (guess) 
3,013,645		 (guess) 
2,983,359		 04/28/2025 -30,286
Initial CapEx (Outstanding): $60.00M
59.08% of MCap		 $60.00M
61.17% of MCap 		04/28/2025 $0.00M
Funding Option: n/a n/a 04/28/2025 n/a
Documentation: none PRODUCER 04/28/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/28/2025 0
Cash Flow Multiplier: 5 5 04/28/2025 0.00

Resource Data

GOLD 04/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.80M 0.80M 04/28/2025 0.00M
Measured & Indicated: 0.80M 0.80M 04/28/2025 0.00M
Inferred: 0.80M 0.80M 04/28/2025 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.64M 0.64M 04/28/2025 0.00M
Measured & Indicated: 0.64M 0.64M 04/28/2025 0.00M
Inferred: 0.32M 0.32M 04/28/2025 0.00M
Reserves & Resources: 0.96M 0.96M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 04/28/2025 0oz.
Cash Cost: $900 $900 04/28/2025 $0.00
Extra Operating Cost: $600 $600 04/28/2025 $0.00
Total: $1,500 $1,500 04/28/2025 $0.00
Margin (Free Cash Flow): $1,813 (55%) $1,745 (54%) $-68.10
G
R
A
D
E		 Underground (Avg): 1.70 g/t 1.70 g/t 04/28/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 04/27/2024 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 04/28/2025 0.00M
Annual Production: 50,000oz. 50,000oz. 04/28/2025 0oz.
Cash Cost: $1,000 $1,000 04/28/2025 $0
Extra Operating Cost: $600 $600 04/28/2025 $0
SILVER 04/28/2025
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 04/28/2025 0.00M
Measured & Indicated: n/a n/a 04/28/2025 0.00M
Inferred: n/a n/a 04/28/2025 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 04/28/2025 0.00M
Measured & Indicated: n/a n/a 04/28/2025 0.00M
Inferred: n/a n/a 04/28/2025 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 04/28/2025 $0.00
Extra Operating Cost: n/a n/a 04/28/2025 $0.00
Total: n/a n/a 04/28/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/28/2025 n/a
Open Pit (Avg): n/a n/a 04/23/2023 n/a
Recovery Rate: n/a n/a 04/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/28/2025 0.00M
Annual Production: n/a n/a 04/28/2025 n/a
Cash Cost: n/a n/a 04/28/2025 n/a
Extra Operating Cost: n/a n/a 04/28/2025 n/a

Property

Last Analysis Data  (04/28/2025)
Stage Name Owned Au Ag Cu Notes
Prod Song Jiaguo 70% show
Currently producing 20,000 oz. (They get 70%)

Goal is to increase that to 100,000.
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Song Jiaguo 70% show
Currently producing 20,000 oz. (They get 70%)

Goal is to increase that to 100,000.

Profitability (by resource)

Proven &
Probable		 04/28/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.65M
Maximum Profit (Gold): $1,160.32M $1,116.74M n/a $-43.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,160.32M $1,116.74M n/a $-43.58M
Max Profit / Current MCap: 11.425 11.385 n/a -0.040
Max Profit Per Share (Gold): $1.11 $1.07 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.11 $1.07 n/a $-0.04
Total Free Profit Per Share: $0.98 $0.94 n/a $-0.04
FD MCap / Gold Eq.: $158.69 $153.27 n/a $-5.42
FD MCap / Silver Eq.: $1.58 $1.54 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:		 4.79% 4.72% n/a -0.07%
Measured &
Indicated		 04/28/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.65M
Maximum Profit (Gold): $1,160.32M $1,116.74M n/a $-43.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,160.32M $1,116.74M n/a $-43.58M
Max Profit / Current MCap: 11.425 11.385 n/a -0.040
Max Profit Per Share (Gold): $1.11 $1.07 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.11 $1.07 n/a $-0.04
Total Free Profit Per Share: $0.98 $0.94 n/a $-0.04
FD MCap / Gold Eq.: $158.69 $153.27 n/a $-5.42
FD MCap / Silver Eq.: $1.58 $1.54 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:		 4.79% 4.72% n/a -0.07%

Reserves &
Resources		 04/28/2025
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.62M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.96M 0.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.97M
Maximum Profit (Gold): $1,740.48M $1,675.10M n/a $-65.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,740.48M $1,675.10M n/a $-65.38M
Max Profit / Current MCap: 17.137 17.077 n/a -0.061
Max Profit Per Share (Gold): $1.67 $1.61 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.67 $1.61 n/a $-0.06
Total Free Profit Per Share: $1.53 $1.48 n/a $-0.06
FD MCap / Gold Eq.: $105.79 $102.18 n/a $-3.61
FD MCap / Silver Eq.: $1.05 $1.03 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 3.19% 3.15% n/a -0.04%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults