Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:MYAGF
USD
TSE:AYA
CAD
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 38.37Moz. of silver in the reserves and resources category of which 10.03Moz. are in the measured and indicated category. They have a market capitalisation of ~C$567.18M which is a rise of roughly 195% over the last eight months. As of 09/06/2020 they have no debt and ~C$33.44M cash. They have 92M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/06/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$192.30M
$567.18M
02/22/2021
$374.88M
Total Assets:
$45.79M
$47.76M
09/06/2020
$1.97M
Total Liabilities:
$6.87M
$7.16M
09/06/2020
$0.30M
Current Assets:
$22.90M
$23.88M
09/06/2020
$0.99M
Current Liabilities:
$4.58M
$4.78M
09/06/2020
$0.20M
Total Debt:
$0.00M
$0.00M
09/06/2020
$0.00M
Cash:
$22.90M
$33.44M
02/22/2021
$10.54M
Enterprise Value:
$169.40M
$533.74M
11/30/1986
$364.34M
Cash Flow:
$2.43M
$6.29M
never
$3.86M
Cash Flow Multiple:
79.05
90.15
never
11.10
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/06/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/06/2020
0.00%
Misc
09/06/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
92,181,000
92,181,714
02/22/2021
714
Shares (FD):
111,000,000
104,620,762
02/22/2021
-6,379,238
Insider Ownership:
n/a
60%
03/26/2021
60%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
09/06/2020
n/a
Production (Gold Eq Oz.):
(guess) 6,965
(guess) 17,500
03/26/2021
10,535
Production (Silver Eq Oz.) :
(guess) 500,000
(guess) 1,200,000
03/26/2021
700,000
Initial CapEx (Outstanding):
$3.50M1.82% of Mkt.Cap
$3.50M0.62% of Mkt.Cap
09/06/2020
$0.00M
Funding Option:
n/a
n/a
09/06/2020
n/a
Documentation:
none
PRODUCER
03/26/2021
n/a
Value Adjustment:
50%
200%
never
150%
Resource Data
GOLD
09/06/2020 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
09/06/2020
0.00M
Measured & Indicated:
n/a
n/a
09/06/2020
0.00M
Inferred:
n/a
n/a
09/06/2020
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
09/06/2020
0.00M
Measured & Indicated:
n/a
n/a
09/06/2020
0.00M
Inferred:
n/a
n/a
09/06/2020
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
09/06/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/06/2020
$0.00
Average Grade:
n/a
n/a
09/06/2020
n/a
Recovery Rate:
n/a
n/a
09/06/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/06/2020
0.00M
Annual Production:
n/a
n/a
09/06/2020
n/a
Cash Cost:
n/a
n/a
09/06/2020
n/a
Extra Operating Cost:
n/a
n/a
09/06/2020
n/a
SILVER
09/06/2020 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
10.00M
09/06/2020
0.00M
Measured & Indicated:
10.00M
10.03M
02/22/2021
0.03M
Inferred:
20.00M
28.34M
02/22/2021
8.34M
Reserves & Resources:
30.00M
38.37M
never
8.37M
P L A U S I B L E
Proven & Probable:
8.50M
8.50M
09/06/2020
0.00M
Measured & Indicated:
8.50M
8.52M
02/22/2021
0.02M
Inferred:
8.50M
12.04M
02/22/2021
3.54M
Reserves & Resources:
17.00M
20.56M
never
3.56M
C U R R E N T
Annual Production:
(guess) 500,000oz.
(guess) 1,200,000oz.
03/26/2021
700,000oz.
Cash Cost:
$12.00
$11.50
03/26/2021
$-0.50
Extra Operating Cost:
$8.00
$7.00
03/26/2021
$-1.00
Average Grade:
300.00 g/t
300.00 g/t
09/06/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/26/2021
0.00%
F U T U R E
Proven & Probable:
30.00M
30.00M
09/06/2020
0.00M
Annual Production:
3,000,000oz.
4,000,000oz.
09/15/2020
1,000,000oz.
Cash Cost:
$10.00
$11.00
03/26/2021
$1.00
Extra Operating Cost:
$8.00
$8.00
09/06/2020
$0.00
Property
Last Analysis Data (09/06/2020)
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
09/06/2020 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
0.01M
Total (Silver Eq. Oz.):
10.00M
10.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.01M
Silver Eq. Oz.:
8.50M
8.50M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$62.03M
$133.70M
n/a
$71.67M
Total Maximum Profit:
$62.03M
$133.70M
n/a
$71.67M
Max Profit / Current MCap:
0.323
0.236
n/a
-0.087
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.56
$1.28
n/a
$0.72
Total Max Profit Per Share:
$0.56
$1.28
n/a
$0.72
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,624.16
$4,575.61
n/a
$2,951.45
FD Mkt. Cap / Silver Eq.:
$22.62
$66.73
n/a
$44.10
FD Mkt. Cap / Per Metal as % Spot Price:
83.94%
256.74%
n/a
172.80%
Measured & Indicated
09/06/2020 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
0.01M
Total (Silver Eq. Oz.):
10.00M
10.03M
n/a
0.03M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.01M
Silver Eq. Oz.:
8.50M
8.52M
n/a
0.02M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$62.03M
$134.00M
n/a
$71.97M
Total Maximum Profit:
$62.03M
$134.00M
n/a
$71.97M
Max Profit / Current MCap:
0.323
0.236
n/a
-0.086
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.56
$1.28
n/a
$0.72
Total Max Profit Per Share:
$0.56
$1.28
n/a
$0.72
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,624.16
$4,565.38
n/a
$2,941.23
FD Mkt. Cap / Silver Eq.:
$22.62
$66.58
n/a
$43.95
FD Mkt. Cap / Per Metal as % Spot Price:
83.94%
256.17%
n/a
172.22%
Reserves & Resources
09/06/2020 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
0.14M
Total (Silver Eq. Oz.):
30.00M
38.37M
n/a
8.37M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.06M
Silver Eq. Oz.:
17.00M
20.56M
n/a
3.56M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$124.06M
$323.43M
n/a
$199.37M
Total Maximum Profit:
$124.06M
$323.43M
n/a
$199.37M
Max Profit / Current MCap:
0.645
0.570
n/a
-0.075
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.12
$3.09
n/a
$1.97
Total Max Profit Per Share:
$1.12
$3.09
n/a
$1.97
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$812.08
$1,891.42
n/a
$1,079.34
FD Mkt. Cap / Silver Eq.:
$11.31
$27.58
n/a
$16.27
FD Mkt. Cap / Per Metal as % Spot Price:
41.97%
106.13%
n/a
64.16%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/06/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7632
CAD 0.7961
04/21/2021
Spot Gold:
$1,934.80
$1,782.20
04/21/2021
$-152.60
Spot Silver:
$26.95
$25.99
04/21/2021
$-0.96
Gold:Silver Ratio:
71.79
68.57
04/21/2021
-3.22
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: