Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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) and one mine in development in China (PR). Currently they produce roughly 20koz. of gold per year. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$79.09M which is a fall of roughly 22% over the last two months. As of 04/27/2026 they have no debt and ~$171M 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 04/27/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $101.93M $79.09M 04/27/2026 $-22.84M
MCap (OS): $99.60M $77.29M 04/27/2026 $-22.31M
Total Assets: $340.00M $340.00M 04/27/2026 $0.00M
Total Liabilities: $89.00M $89.00M 04/27/2026 $0.00M
Current Assets: $103.00M $171.00M 06/01/2026 $68.00M
Current Liabilities: $34.00M $34.00M 04/27/2026 $0.00M
Total Debt: $0.00M $0.00M 04/27/2026 $0.00M
Cash: $103.00M $171.00M 06/01/2026 $68.00M
Debt (Net): $-103.00M $-171.00M $-68.00M
Enterprise Value: $-1.07M $-91.91M $-90.84M
Cash Flow: $47.48M $25.60M never $-21.88M
Cash Flow Multiple: 2.15 3.09 never 0.94
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/27/2026 n/a
Misc 04/27/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,042,664,381 1,042,664,381 04/27/2026 0
Shares (FD): 1,067,000,000 1,067,000,000 04/27/2026 0
Insider Ownership: n/a n/a 04/27/2026 n/a
Dividend (Annual): n/a n/a 06/01/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 04/27/2026 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 04/27/2026 0
Production (Silver Eq Oz.): (guess) 
1,249,221		 (guess) 
1,332,322		 04/27/2026 83,101
Development Phase: Producer (Single Mine) Producer (Single Mine) 04/27/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/27/2026 0
Cash Flow Multiple: 5 5 06/01/2026 0.00

Resource Data

GOLD 04/27/2026
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 04/27/2026 0.00M
Measured & Indicated: 1.20M 1.20M 04/27/2026 0.00M
Inferred: 1.20M 1.20M 04/27/2026 0.00M
Reserves & Resources: 2.40M 2.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.64M 0.64M 04/27/2026 0.00M
Measured & Indicated: 0.90M 0.90M 04/27/2026 0.00M
Inferred: 0.48M 0.48M 04/27/2026 0.00M
Reserves & Resources: 1.38M 1.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 04/27/2026 0oz.
Cash Cost: $1,300 $1,900 06/01/2026 $600.00
Extra Operating Cost: $1,000 $1,000 04/27/2026 $0.00
Total: $2,300 $2,900 06/01/2026 $600.00
Margin (Free Cash Flow): $2,374 (51%) $1,280 (31%) $-1,093.80
MCap / Production (AuEq): $5,096.26 $3,954.48 $-1,141.78
EV / Production (AuEq): $-53.74 $-4,595.52 $-4,541.78
G
R
A
D
E		 Underground (Avg): 1.70 g/t 1.70 g/t 04/27/2026 n/a
Open Pit (Avg): n/a 0.60 g/t 04/27/2026 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 04/27/2026 0.00M
Annual Production: 35,000oz. 35,000oz. 04/27/2026 0oz.
Cash Cost: $1,500 $2,000 06/01/2026 $500
Extra Operating Cost: $1,000 $1,000 04/27/2026 $0
SILVER 04/27/2026
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 04/27/2026 0.00M
Measured & Indicated: n/a n/a 04/27/2026 0.00M
Inferred: n/a n/a 04/27/2026 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 04/27/2026 0.00M
Measured & Indicated: n/a n/a 04/27/2026 0.00M
Inferred: n/a n/a 04/27/2026 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 04/27/2026 $0.00
Extra Operating Cost: n/a n/a 04/27/2026 $0.00
Total: n/a n/a 04/27/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $81.59 $59.36 $-22.23
EV / Production (AgEq): $-0.86 $-68.99 $-68.12
G
R
A
D
E		 Underground (Avg): n/a n/a 04/27/2026 n/a
Open Pit (Avg): n/a n/a 04/27/2026 n/a
Recovery Rate: n/a n/a 04/27/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/27/2026 0.00M
Annual Production: n/a n/a 04/27/2026 n/a
Cash Cost: n/a n/a 04/27/2026 n/a
Extra Operating Cost: n/a n/a 04/27/2026 n/a

Property

Last Analysis Data  (04/27/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Song Jiaguo
55 show
Currently producing 20,000 oz. (They get 70%)

Goal is to increase that to 100,000.
Dev Mujin
35 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Song Jiaguo
55 show
Currently producing 20,000 oz. (They get 70%)

Goal is to increase that to 100,000.
Dev Mujin
35 n/a

Profitability (by resource)

Proven &
Probable		 04/27/2026
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 3.32M
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 2.66M
Maximum Profit (Gold): $1,519.33M $819.30M n/a $-700.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,519.33M $819.30M n/a $-700.03M
Max Profit / Current MCap: 14.906 10.359 n/a -4.547
Max Profit Per Share (Gold): $1.42 $0.77 n/a $-0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $0.77 n/a $-0.66
Total Free Profit Per Share: $1.29 $0.66 n/a $-0.63
FD MCap / Gold Eq.: $159.26 $123.58 n/a $-35.68
FD MCap / Silver Eq.: $2.55 $1.86 n/a $-0.69
FD MCap / Per Metal
as % Spot Price:		 3.41% 2.96% n/a -0.45%
EV / Gold Eq.: $-1.68 $-143.61 n/a $-141.93
EV / Silver Eq.: $-0.03 $-2.16 n/a $-2.13
EV / Per Metal
as % Spot Price:		 -0.04% -3.44% n/a -3.40%
Measured &
Indicated		 04/27/2026
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.90M 0.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.72M
Maximum Profit (Gold): $2,127.07M $1,147.02M n/a $-980.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,127.07M $1,147.02M n/a $-980.04M
Max Profit / Current MCap: 20.869 14.503 n/a -6.366
Max Profit Per Share (Gold): $1.99 $1.07 n/a $-0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.99 $1.07 n/a $-0.92
Total Free Profit Per Share: $1.86 $0.97 n/a $-0.89
FD MCap / Gold Eq.: $113.76 $88.27 n/a $-25.49
FD MCap / Silver Eq.: $1.82 $1.33 n/a $-0.50
FD MCap / Per Metal
as % Spot Price:		 2.43% 2.11% n/a -0.32%
EV / Gold Eq.: $-1.20 $-102.58 n/a $-101.38
EV / Silver Eq.: $-0.02 $-1.54 n/a $-1.52
EV / Per Metal
as % Spot Price:		 -0.03% -2.45% n/a -2.43%

Reserves &
Resources		 04/27/2026
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.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.97M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.38M 1.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.72M
Maximum Profit (Gold): $3,266.57M $1,761.50M n/a $-1,505.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,266.57M $1,761.50M n/a $-1,505.07M
Max Profit / Current MCap: 32.049 22.272 n/a -9.776
Max Profit Per Share (Gold): $3.06 $1.65 n/a $-1.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.06 $1.65 n/a $-1.41
Total Free Profit Per Share: $2.93 $1.55 n/a $-1.39
FD MCap / Gold Eq.: $74.07 $57.48 n/a $-16.60
FD MCap / Silver Eq.: $1.19 $0.86 n/a $-0.32
FD MCap / Per Metal
as % Spot Price:		 1.58% 1.38% n/a -0.21%
EV / Gold Eq.: $-0.78 $-66.80 n/a $-66.01
EV / Silver Eq.: $-0.01 $-1.00 n/a $-0.99
EV / Per Metal
as % Spot Price:		 -0.02% -1.60% n/a -1.58%

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.     ×