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

Aya Gold & Silver Inc

www: www.ayagoldsilver.com   email: ndion@ayagoldsilver.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:AYA CAD
OTCMKTS:MYAGF USD

Description

Aya Gold & Silver Inc are a silver focused junior, emerging mid-tier producer with one mine in development in Morocco and three exploration properties. They have approximately 125Moz. of silver in the reserves and resources category of which 70Moz. are in the measured and indicated category. They have a market capitalisation of ~C$601.44M which is a fall of roughly 30% over the last nine months. As of 09/02/2021 they have no debt and ~C$28.84M cash. They have 97M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/02/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $858.16M $601.44M 09/02/2021 $-256.72M
Total Assets: $43.69M $42.86M 09/02/2021 $-0.83M
Total Liabilities: $7.15M $7.01M 09/02/2021 $-0.14M
Current Assets: $29.39M $28.84M 09/02/2021 $-0.56M
Current Liabilities: $4.77M $4.68M 09/02/2021 $-0.09M
Total Debt: $0.00M $0.00M 09/02/2021 $0.00M
Cash: $29.39M $28.84M 09/02/2021 $-0.56M
Enterprise Value: $828.77M $572.60M 02/23/1988 $-256.16M
Cash Flow: $6.47M $3.83M never $-2.64M
Cash Flow Multiple: 132.68 157.12 never 24.44
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/02/2021 n/a
Tax Rate: (guess)  20.00% (guess)  20.00% 02/22/2022 0.00%
Misc 09/02/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 97,075,000 97,075,000 09/02/2021 0
Shares (FD): 109,000,000 109,000,000 09/02/2021 0
Insider Ownership: n/a 60% 02/22/2022 60%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 09/02/2021 n/a
Production (Gold Eq Oz.): (guess) 
19,805		 (guess) 
17,882		 09/02/2021 -1,923
Production (Silver Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 09/02/2021 0
Initial CapEx (Outstanding): $3.50M
0.41% of Mkt.Cap		 $3.50M
0.58% of Mkt.Cap 		09/02/2021 $0.00M
Funding Option: n/a n/a 09/02/2021 n/a
Documentation: none PRODUCER 02/22/2022 n/a
Value Adjustment: 100% 200% never 100%

Resource Data

GOLD 09/02/2021
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 09/02/2021 0.00M
Measured & Indicated: n/a n/a 09/02/2021 0.00M
Inferred: n/a n/a 09/02/2021 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 09/02/2021 0.00M
Measured & Indicated: n/a n/a 09/02/2021 0.00M
Inferred: n/a n/a 09/02/2021 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 09/02/2021 $0.00
Extra Operating Cost: n/a n/a 09/02/2021 $0.00
Average Grade: n/a n/a 09/02/2021 n/a
Recovery Rate: n/a n/a 09/02/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/02/2021 0.00M
Annual Production: n/a n/a 09/02/2021 n/a
Cash Cost: n/a n/a 09/02/2021 n/a
Extra Operating Cost: n/a n/a 09/02/2021 n/a
SILVER 09/02/2021
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 70.00M 02/22/2022 60.00M
Measured & Indicated: 44.00M 70.00M 02/22/2022 26.00M
Inferred: 55.00M 55.00M 02/22/2022 0.00M
Reserves & Resources: 99.00M 125.00M never 26.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 8.50M 59.50M 02/22/2022 51.00M
Measured & Indicated: 31.62M 59.50M 02/22/2022 27.88M
Inferred: 23.38M 23.38M 02/22/2022 0.00M
Reserves & Resources: 55.00M 82.88M never 27.88M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 09/02/2021 0oz.
Cash Cost: $11.50 $11.50 09/02/2021 $0.00
Extra Operating Cost: $7.00 $7.00 09/02/2021 $0.00
Average Grade: 300.00 g/t 300.00 g/t 09/02/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/22/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 70.00M 02/22/2022 -30.00M
Annual Production: 6,000,000oz. 8,000,000oz. 02/22/2022 2,000,000oz.
Cash Cost: $11.00 $9.00 02/22/2022 $-2.00
Extra Operating Cost: $8.00 $7.00 02/22/2022 $-1.00

Property

Last Analysis Data  (09/02/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Africa, Morocco Zgounder 85% (guess) 1 Open Pit show
Production scheduled for 2014 at 1 million oz per year.
Exploration Africa, Morocco 233263 100% (guess) 1 n/a show
Early exploration.
Exploration Marrakech, Morocco Amizmiz 100% n/a n/a n/a
Exploration Africa, Morocco Boumadine 100% n/a n/a show
Early exploration.

25 million oz.

Plus lead, zinc, and gold offsets.

Past producing mine.
Total Land Package Size (ha): 2  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Africa, Morocco Zgounder 85% (guess) 1 Open Pit show
Production scheduled for 2014 at 1 million oz per year.
Exploration Africa, Morocco 233263 100% (guess) 1 n/a show
Early exploration.
Exploration Marrakech, Morocco Amizmiz 100% n/a n/a n/a
Exploration Africa, Morocco Boumadine 100% n/a n/a show
Early exploration.

25 million oz.

Plus lead, zinc, and gold offsets.

Past producing mine.
Total Land Package Size (ha): 2  

Profitability (by resource)

Proven &
Probable		 09/02/2021
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 0.70M
Total (Silver Eq. Oz.): 10.00M 70.00M n/a 60.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.60M
Silver Eq. Oz.: 8.50M 59.50M n/a 51.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $73.30M $455.53M n/a $382.23M
Total Maximum Profit: $73.30M $455.53M n/a $382.23M
Max Profit / Current MCap: 0.085 0.757 n/a 0.672
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.67 $4.18 n/a $3.51
Total Max Profit Per Share: $0.67 $4.18 n/a $3.51
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $7,646.60 $847.90 n/a $-6,798.70
FD Mkt. Cap / Silver Eq.: $100.96 $10.11 n/a $-90.85
FD Mkt. Cap / Per Metal
as % Spot Price:		 422.60% 46.60% n/a -376.00%
Measured &
Indicated		 09/02/2021
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 0.25M
Total (Silver Eq. Oz.): 44.00M 70.00M n/a 26.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.29M
Silver Eq. Oz.: 31.62M 59.50M n/a 27.88M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $272.69M $455.53M n/a $182.84M
Total Maximum Profit: $272.69M $455.53M n/a $182.84M
Max Profit / Current MCap: 0.318 0.757 n/a 0.440
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.50 $4.18 n/a $1.68
Total Max Profit Per Share: $2.50 $4.18 n/a $1.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $2,055.54 $847.90 n/a $-1,207.64
FD Mkt. Cap / Silver Eq.: $27.14 $10.11 n/a $-17.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 113.60% 46.60% n/a -67.00%

Reserves &
Resources		 09/02/2021
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 0.18M
Total (Silver Eq. Oz.): 99.00M 125.00M n/a 26.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.26M
Silver Eq. Oz.: 55.00M 82.88M n/a 27.88M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $474.28M $634.49M n/a $160.21M
Total Maximum Profit: $474.28M $634.49M n/a $160.21M
Max Profit / Current MCap: 0.553 1.055 n/a 0.502
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $4.35 $5.82 n/a $1.47
Total Max Profit Per Share: $4.35 $5.82 n/a $1.47
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,181.85 $608.75 n/a $-573.11
FD Mkt. Cap / Silver Eq.: $15.60 $7.26 n/a $-8.35
FD Mkt. Cap / Per Metal
as % Spot Price:		 65.32% 33.46% n/a -31.86%

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.     ×