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$101.32M which is a fall of roughly 15% over the last two months. As of 09/05/2019 they have no debt and ~C$12.83M 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 $101.32M 09/05/2019 $-17.99M
Total Assets: $37.65M $37.75M 09/05/2019 $0.10M
Total Liabilities: $6.78M $6.79M 09/05/2019 $0.02M
Current Assets: $15.06M $15.10M 09/05/2019 $0.04M
Current Liabilities: $4.52M $4.53M 09/05/2019 $0.01M
Total Debt: $0.00M $0.00M 09/05/2019 $0.00M
Cash: $12.80M $12.83M 09/05/2019 $0.03M
Enterprise Value: $106.52M $88.49M 10/21/1972 $-18.03M
Cash Flow: $3.16M $2.09M never $-1.07M
Cash Flow Multiple: 37.71 48.41 never 10.70
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) 
11,552
09/05/2019 -675
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
3.45% 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 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
09/05/2019
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 -0.01M
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): $26.89M $17.79M n/a $-9.10M
Total Maximum Profit: $26.89M $17.79M n/a $-9.10M
Max Profit / Current MCap: 0.225 0.176 n/a -0.050
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.22 n/a $-0.11
Total Max Profit Per Share: $0.33 $0.22 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,148.07 $1,031.86 n/a $-116.21
FD Mkt. Cap / Silver Eq.: $14.04 $11.92 n/a $-2.12
FD Mkt. Cap / Per Metal
as % Spot Price:
75.80% 70.16% n/a -5.63%
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 -0.01M
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): $26.89M $17.79M n/a $-9.10M
Total Maximum Profit: $26.89M $17.79M n/a $-9.10M
Max Profit / Current MCap: 0.225 0.176 n/a -0.050
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.22 n/a $-0.11
Total Max Profit Per Share: $0.33 $0.22 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,148.07 $1,031.86 n/a $-116.21
FD Mkt. Cap / Silver Eq.: $14.04 $11.92 n/a $-2.12
FD Mkt. Cap / Per Metal
as % Spot Price:
75.80% 70.16% n/a -5.63%

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 -0.02M
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 -0.01M
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 $35.58M n/a $-18.21M
Total Maximum Profit: $53.79M $35.58M n/a $-18.21M
Max Profit / Current MCap: 0.451 0.351 n/a -0.100
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.67 $0.44 n/a $-0.23
Total Max Profit Per Share: $0.67 $0.44 n/a $-0.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $574.04 $515.93 n/a $-58.10
FD Mkt. Cap / Silver Eq.: $7.02 $5.96 n/a $-1.06
FD Mkt. Cap / Per Metal
as % Spot Price:
37.90% 35.08% n/a -2.82%

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.