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

Maya Gold & Silver Inc

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

Symbol Data

Symbol Currency
TSE:MYA CAD
OTCMKTS:MYAGF USD

Description

Maya 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 30Moz. of silver in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~C$113.86M which is a fall of roughly 5% over the last nine months. As of 09/05/2019 they have no debt and ~C$12.15M cash. They have 80M 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 09/05/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $119.32M $113.86M 09/05/2019 $-5.46M
Total Assets: $37.65M $35.74M 09/05/2019 $-1.90M
Total Liabilities: $6.78M $6.43M 09/05/2019 $-0.34M
Current Assets: $15.06M $14.30M 09/05/2019 $-0.76M
Current Liabilities: $4.52M $4.29M 09/05/2019 $-0.23M
Total Debt: $0.00M $0.00M 09/05/2019 $0.00M
Cash: $12.80M $12.15M 09/05/2019 $-0.65M
Enterprise Value: $106.52M $101.71M 03/22/1973 $-4.81M
Cash Flow: $3.16M $2.30M never $-0.86M
Cash Flow Multiple: 37.71 49.44 never 11.73
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/05/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/05/2019 0.00%
Misc 09/05/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 79,656,000 79,656,000 09/05/2019 0
Shares (FD): 80,846,000 80,846,000 09/05/2019 0
Insider Ownership: n/a 60% 09/05/2019 60%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 09/05/2019 n/a
Production (Gold Eq Oz.): (guess) 
12,227
(guess) 
10,017
09/05/2019 -2,209
Production (Silver Eq Oz.): (guess) 
1,000,000
(guess) 
1,000,000
09/05/2019 0
Initial CapEx (Outstanding): $3.50M
2.93% of Mkt.Cap
$3.50M
3.07% of Mkt.Cap
09/05/2019 $0.00M
Funding Option: n/a n/a 09/05/2019 n/a
Documentation: none PRODUCER 09/05/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/05/2019
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 09/05/2019 0.00M
Measured & Indicated: n/a n/a 09/05/2019 0.00M
Inferred: n/a n/a 09/05/2019 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 09/05/2019 0.00M
Measured & Indicated: n/a n/a 09/05/2019 0.00M
Inferred: n/a n/a 09/05/2019 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 09/05/2019 $0.00
Extra Operating Cost: n/a n/a 09/05/2019 $0.00
Average Grade: n/a n/a 09/05/2019 n/a
Recovery Rate: n/a n/a 09/05/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/05/2019 0.00M
Annual Production: n/a n/a 09/05/2019 n/a
Cash Cost: n/a n/a 09/05/2019 n/a
Extra Operating Cost: n/a n/a 09/05/2019 n/a
SILVER 09/05/2019
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 09/05/2019 0.00M
Measured & Indicated: 10.00M 10.00M 09/05/2019 0.00M
Inferred: 20.00M 20.00M 09/05/2019 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 09/05/2019 0.00M
Measured & Indicated: 8.50M 8.50M 09/05/2019 0.00M
Inferred: 8.50M 8.50M 09/05/2019 0.00M
Reserves & Resources: 17.00M 17.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,000,000oz.
(guess) 
1,000,000oz.
09/05/2019 0oz.
Cash Cost: $8 $8 09/05/2019 $0.00
Extra Operating Cost: $6 $6 09/05/2019 $0.00
Average Grade: 300.00 g/t 300.00 g/t 09/05/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/05/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 30.00M 30.00M 09/05/2019 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 09/05/2019 0oz.
Cash Cost: $9 $9 09/05/2019 $0
Extra Operating Cost: $7 $7 09/05/2019 $0

Property

Last Analysis Data  (09/05/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development 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 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
09/05/2019
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 -0.02M
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 -0.02M
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): $26.89M $19.58M n/a $-7.32M
Total Maximum Profit: $26.89M $19.58M n/a $-7.32M
Max Profit / Current MCap: 0.225 0.172 n/a -0.053
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.24 n/a $-0.09
Total Max Profit Per Share: $0.33 $0.24 n/a $-0.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,148.07 $1,337.20 n/a $189.13
FD Mkt. Cap / Silver Eq.: $14.04 $13.40 n/a $-0.64
FD Mkt. Cap / Per Metal
as % Spot Price:
75.80% 77.47% n/a 1.68%
Measured &
Indicated
09/05/2019
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 -0.02M
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 -0.02M
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): $26.89M $19.58M n/a $-7.32M
Total Maximum Profit: $26.89M $19.58M n/a $-7.32M
Max Profit / Current MCap: 0.225 0.172 n/a -0.053
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.24 n/a $-0.09
Total Max Profit Per Share: $0.33 $0.24 n/a $-0.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,148.07 $1,337.20 n/a $189.13
FD Mkt. Cap / Silver Eq.: $14.04 $13.40 n/a $-0.64
FD Mkt. Cap / Per Metal
as % Spot Price:
75.80% 77.47% n/a 1.68%

Reserves &
Resources
09/05/2019
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 -0.07M
Total (Silver Eq. Oz.): 30.00M 30.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.04M
Silver Eq. Oz.: 17.00M 17.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $53.79M $39.15M n/a $-14.64M
Total Maximum Profit: $53.79M $39.15M n/a $-14.64M
Max Profit / Current MCap: 0.451 0.344 n/a -0.107
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.67 $0.48 n/a $-0.18
Total Max Profit Per Share: $0.67 $0.48 n/a $-0.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $574.04 $668.60 n/a $94.56
FD Mkt. Cap / Silver Eq.: $7.02 $6.70 n/a $-0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
37.90% 38.74% n/a 0.84%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.