Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 20koz. 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 ~$69.88M which is a fall of roughly 14% over the last one months. As of 04/23/2023 they have ~$17M debt and ~$51M cash. They have 1,043M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$80.94M
$69.88M
04/23/2023
Total Assets:
$107.00M
$107.00M
04/23/2023
Total Liabilities:
$29.00M
$29.00M
04/23/2023
Current Assets:
$51.00M
$51.00M
04/23/2023
Current Liabilities:
$34.00M
$34.00M
04/23/2023
Total Debt:
$17.00M
$17.00M
04/23/2023
Cash:
$51.00M
$51.00M
04/23/2023
Enterprise Value:
$46.94M
$35.88M
02/20/1971
Cash Flow:
$15.61M
$15.27M
never
Cash Flow Multiple:
5.19
4.58
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/23/2023
Misc
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
1,043,000,000
1,043,000,000
04/23/2023
Shares (FD):
1,043,000,000
1,043,000,000
04/23/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/23/2023
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 20,000
04/23/2023
Production (Silver Eq Oz.) :
(guess) 1,593,803
(guess) 1,666,101
04/23/2023
Initial CapEx (Outstanding):
$60.00M74.13% of MCap
$60.00M85.86% of MCap
04/23/2023
Funding Option:
n/a
n/a
04/23/2023
Documentation:
none
PRODUCER
04/23/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
5
04/21/2023
Resource Data
GOLD
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
0.80M
0.80M
04/23/2023
Inferred:
0.80M
0.80M
04/23/2023
Reserves & Resources:
1.60M
1.60M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
0.54M
0.54M
04/23/2023
Inferred:
0.34M
0.34M
04/23/2023
Reserves & Resources:
0.88M
0.88M
never
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 20,000oz.
04/23/2023
Cash Cost:
$750
$750
04/23/2023
Extra Operating Cost:
$450
$450
04/23/2023
Average Grade:
1.20 g/t
1.20 g/t
04/23/2023
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/23/2023
F U T U R E
Proven & Probable:
1.00M
1.00M
04/23/2023
Annual Production:
50,000oz.
50,000oz.
04/23/2023
Cash Cost:
$950
$950
04/23/2023
Extra Operating Cost:
$500
$500
04/23/2023
SILVER
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
n/a
n/a
04/23/2023
Inferred:
n/a
n/a
04/23/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
n/a
n/a
04/23/2023
Inferred:
n/a
n/a
04/23/2023
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/23/2023
Extra Operating Cost:
n/a
n/a
04/23/2023
Average Grade:
n/a
n/a
04/23/2023
Recovery Rate:
n/a
n/a
04/23/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/23/2023
Annual Production:
n/a
n/a
04/23/2023
Cash Cost:
n/a
n/a
04/23/2023
Extra Operating Cost:
n/a
n/a
04/23/2023
Property
Last Analysis Data (04/23/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Muping County , China (PR)
Song Jiaguo
70%
Open Pit
show
Currently producing 20,000 oz. (They get 70%)
Goal is to increase that to 100,000.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Muping County , China (PR)
Song Jiaguo
70%
Open Pit
show
Currently producing 20,000 oz. (They get 70%)
Goal is to increase that to 100,000.
Profitability (by resource)
Proven & Probable
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.80M
0.80M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$424.48M
$415.34M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$424.48M
$415.34M
n/a
Max Profit / Current MCap:
5.245
5.943
n/a
Max Profit Per Share (Gold):
$0.41
$0.40
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.41
$0.40
n/a
Total Free Profit Per Share:
$0.30
$0.31
n/a
FD MCap / Gold Eq.:
$148.78
$128.46
n/a
FD MCap / Silver Eq.:
$1.87
$1.54
n/a
FD MCap / Per Metal as % Spot Price:
7.51%
6.54%
n/a
Reserves & Resources
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.60M
1.60M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$689.79M
$674.93M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$689.79M
$674.93M
n/a
Max Profit / Current MCap:
8.523
9.658
n/a
Max Profit Per Share (Gold):
$0.66
$0.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.66
$0.65
n/a
Total Free Profit Per Share:
$0.56
$0.56
n/a
FD MCap / Gold Eq.:
$91.56
$79.05
n/a
FD MCap / Silver Eq.:
$1.15
$0.95
n/a
FD MCap / Per Metal as % Spot Price:
4.62%
4.03%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/06/2023
Spot Gold:
$1,980.30
$1,963.50
06/06/2023
Spot Silver:
$24.85
$23.57
06/06/2023
Gold:Silver Ratio:
79.69
83.31
06/06/2023
Spot Gold (Future):
$3,000.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: