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
Calculated using the site's default values.  Re-calculate using:

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 ~$145.88M which is a rise of roughly 44% over the last two months. 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
Item Value Value Updated
MCap (FD): $101.56M $145.88M 04/28/2025
Total Assets: $107.00M $107.00M 04/28/2025
Total Liabilities: $29.00M $29.00M 04/28/2025
Current Assets: $99.00M $99.00M 04/28/2025
Current Liabilities: $34.00M $34.00M 04/28/2025
Total Debt: $0.00M $0.00M 04/28/2025
Cash: $99.00M $99.00M 04/28/2025
Enterprise Value: $2.56M $46.88M 06/27/1971
Cash Flow: $54.39M $56.68M never
Cash Flow Multiple: 1.87 2.57 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/28/2025
Misc 04/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,042,664,381 1,042,664,381 04/28/2025
Shares (FD): 1,042,664,381 1,042,664,381 04/28/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/28/2025
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 04/28/2025
Production (Silver Eq Oz.): (guess) 
3,013,645		 (guess) 
2,807,303		 04/28/2025
Initial CapEx (Outstanding): $60.00M
59.08% of MCap		 $60.00M
41.13% of MCap 		04/28/2025
Funding Option: n/a n/a 04/28/2025
Documentation: none PRODUCER 04/28/2025
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/28/2025
Cash Flow Multiplier: 5 5 04/28/2025

Resource Data

GOLD 04/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.80M 0.80M 04/28/2025
Measured & Indicated: 0.80M 0.80M 04/28/2025
Inferred: 0.80M 0.80M 04/28/2025
Reserves & Resources: 1.60M 1.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.64M 0.64M 04/28/2025
Measured & Indicated: 0.64M 0.64M 04/28/2025
Inferred: 0.32M 0.32M 04/28/2025
Reserves & Resources: 0.96M 0.96M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 04/28/2025
Cash Cost: $900 $900 04/28/2025
Extra Operating Cost: $600 $600 04/28/2025
Total: $1,500 $1,500 04/28/2025
Margin (Free Cash Flow): $1,813 (55%) $1,889 (56%)
G
R
A
D
E		 Underground (Avg): 1.70 g/t 1.70 g/t 04/28/2025
Open Pit (Avg): n/a 0.60 g/t 04/27/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/28/2025
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 04/28/2025
Annual Production: 50,000oz. 50,000oz. 04/28/2025
Cash Cost: $1,000 $1,000 04/28/2025
Extra Operating Cost: $600 $600 04/28/2025
SILVER 04/28/2025
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 04/28/2025
Measured & Indicated: n/a n/a 04/28/2025
Inferred: n/a n/a 04/28/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/28/2025
Measured & Indicated: n/a n/a 04/28/2025
Inferred: n/a n/a 04/28/2025
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 04/28/2025
Extra Operating Cost: n/a n/a 04/28/2025
Total: n/a n/a 04/28/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/28/2025
Open Pit (Avg): n/a n/a 04/23/2023
Recovery Rate: n/a n/a 04/28/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/28/2025
Annual Production: n/a n/a 04/28/2025
Cash Cost: n/a n/a 04/28/2025
Extra Operating Cost: n/a n/a 04/28/2025

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
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.: 0.64M 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,160.32M $1,209.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,160.32M $1,209.18M n/a
Max Profit / Current MCap: 11.425 8.289 n/a
Max Profit Per Share (Gold): $1.11 $1.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.11 $1.16 n/a
Total Free Profit Per Share: $0.98 $0.97 n/a
FD MCap / Gold Eq.: $158.69 $227.94 n/a
FD MCap / Silver Eq.: $1.58 $2.44 n/a
FD MCap / Per Metal
as % Spot Price:		 4.79% 6.73% n/a
Measured &
Indicated		 04/28/2025
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.: 0.64M 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,160.32M $1,209.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,160.32M $1,209.18M n/a
Max Profit / Current MCap: 11.425 8.289 n/a
Max Profit Per Share (Gold): $1.11 $1.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.11 $1.16 n/a
Total Free Profit Per Share: $0.98 $0.97 n/a
FD MCap / Gold Eq.: $158.69 $227.94 n/a
FD MCap / Silver Eq.: $1.58 $2.44 n/a
FD MCap / Per Metal
as % Spot Price:		 4.79% 6.73% n/a

Reserves &
Resources		 04/28/2025
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.: 0.96M 0.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,740.48M $1,813.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,740.48M $1,813.78M n/a
Max Profit / Current MCap: 17.137 12.433 n/a
Max Profit Per Share (Gold): $1.67 $1.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.67 $1.74 n/a
Total Free Profit Per Share: $1.53 $1.55 n/a
FD MCap / Gold Eq.: $105.79 $151.96 n/a
FD MCap / Silver Eq.: $1.05 $1.62 n/a
FD MCap / Per Metal
as % Spot Price:		 3.19% 4.48% n/a

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.     ×