Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Mcewen Mining Inc

www: www.mcewenmining.com   email: info@mcewenmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:MUX USD
TSE:MUX CAD

Description

Mcewen Mining Inc are a gold focused mid-tier producer with two producing mines in Argentina and Canada, one mine in development in USA and four exploration properties. Currently they produce roughly 130koz. of gold per year. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$423.09M which is a rise of roughly 4% over the last two months. As of 02/26/2025 they have ~$40M debt and ~$62M cash. They have 53M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 02/26/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $405.65M $423.09M 02/26/2025 $17.44M
Total Assets: $500.00M $500.00M 02/26/2025 $0.00M
Total Liabilities: $125.00M $125.00M 02/26/2025 $0.00M
Current Assets: $22.00M $62.00M 03/18/2025 $40.00M
Current Liabilities: $36.00M $36.00M 02/26/2025 $0.00M
Total Debt: $40.00M $40.00M 02/26/2025 $0.00M
Cash: $22.00M $62.00M 03/18/2025 $40.00M
Enterprise Value: $423.65M $401.09M 09/17/1982 $-22.56M
Cash Flow: $65.73M $107.76M never $42.03M
Cash Flow Multiple: 6.17 3.93 never -2.25
Net Debt to
Cash Flow Ratio:		 0.27 n/a never 0.00
Finance within 1 year: 02/26/2025 n/a
Misc 02/26/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 52,924,821 52,924,821 02/26/2025 0
Shares (FD): 56,261,740 56,261,740 02/26/2025 0
Insider Ownership: n/a 20% 03/18/2025 20%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/26/2025 n/a
Production (Gold Eq Oz.): (guess) 
130,000		 (guess) 
130,000		 02/26/2025 0
Production (Silver Eq Oz.): (guess) 
11,926,997		 (guess) 
12,935,501		 02/26/2025 1,008,504
Initial CapEx (Outstanding): n/a n/a 02/26/2025 n/a
Funding Option: n/a n/a 02/26/2025 n/a
Documentation: none PRODUCER 03/18/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 10 10 01/29/2025 0.00

Resource Data

GOLD 02/26/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 02/26/2025 0.00M
Measured & Indicated: 2.00M 2.00M 02/26/2025 0.00M
Inferred: 1.00M 1.00M 02/26/2025 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.40M 0.40M 02/26/2025 0.00M
Measured & Indicated: 1.36M 1.36M 02/26/2025 0.00M
Inferred: 0.40M 0.40M 02/26/2025 0.00M
Reserves & Resources: 1.76M 1.76M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
130,000oz.		 (guess) 
130,000oz.		 02/26/2025 0oz.
Cash Cost: $1,600 $1,600 02/26/2025 $0.00
Extra Operating Cost: $800 $800 02/26/2025 $0.00
Total: $2,400 $2,400 02/26/2025 $0.00
Margin (Free Cash Flow): $506 (17%) $829 (26%) $323.30
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 02/26/2025 n/a
Open Pit (Avg): n/a 1.00 g/t 03/23/2024 1.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 02/26/2025 0.00M
Annual Production: 150,000oz. 150,000oz. 02/26/2025 0oz.
Cash Cost: $1,500 $1,500 02/26/2025 $0
Extra Operating Cost: $800 $800 02/26/2025 $0
SILVER 02/26/2025
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 02/26/2025 0.00M
Measured & Indicated: n/a n/a 02/26/2025 0.00M
Inferred: n/a n/a 02/26/2025 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 02/26/2025 0.00M
Measured & Indicated: n/a n/a 02/26/2025 0.00M
Inferred: n/a n/a 02/26/2025 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 02/26/2025 $0.00
Extra Operating Cost: n/a n/a 02/26/2025 $0.00
Total: n/a n/a 02/26/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/26/2025 n/a
Open Pit (Avg): n/a n/a 03/04/2024 n/a
Recovery Rate: n/a n/a 03/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/26/2025 0.00M
Annual Production: n/a n/a 02/26/2025 n/a
Cash Cost: n/a n/a 02/26/2025 n/a
Extra Operating Cost: n/a n/a 02/26/2025 n/a

Property

Last Analysis Data  (02/26/2025)
Stage Name Owned Au Ag Cu Notes
Prod San Jose 49% n/a
Prod Black Fox / Grey Fox 100% show
2.3 million oz.

Acquired from Primero.
Exp Eureka - Lookout Mountain 100% show
Drilling
Exp El Gallo - Fenix 100% show
Developing.

6 million oz of silver annually.

$150 million capex.
Dev Gold Bar 100% show
Currently permitting.

Planning to produce 50,000 oz per year.
Exp Paiute - Battle Moutian 80% show
Early exploration
Exp Seven Troughs 100% show
Early exploration
Total Land Package Size (ha): 7,950  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod San Jose 49% n/a
Prod Black Fox / Grey Fox 100% show
2.3 million oz.

Acquired from Primero.
Exp Eureka - Lookout Mountain 100% show
Drilling
Exp El Gallo - Fenix 100% show
Developing.

6 million oz of silver annually.

$150 million capex.
Dev Gold Bar 100% show
Currently permitting.

Planning to produce 50,000 oz per year.
Exp Paiute - Battle Moutian 80% show
Early exploration
Exp Seven Troughs 100% show
Early exploration
Total Land Package Size (ha): 7,950  

Profitability (by resource)

Proven &
Probable		 02/26/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.88M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.40M 0.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.10M
Maximum Profit (Gold): $202.24M $331.56M n/a $129.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.24M $331.56M n/a $129.32M
Max Profit / Current MCap: 0.499 0.784 n/a 0.285
Max Profit Per Share (Gold): $3.59 $5.89 n/a $2.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.59 $5.89 n/a $2.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,014.12 $1,057.72 n/a $43.60
FD MCap / Silver Eq.: $11.05 $10.63 n/a $-0.42
FD MCap / Per Metal
as % Spot Price:		 34.90% 32.76% n/a -2.14%
Measured &
Indicated		 02/26/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.52M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.55M
Maximum Profit (Gold): $687.62M $1,127.30M n/a $439.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $687.62M $1,127.30M n/a $439.69M
Max Profit / Current MCap: 1.695 2.664 n/a 0.969
Max Profit Per Share (Gold): $12.22 $20.04 n/a $7.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.22 $20.04 n/a $7.82
Total Free Profit Per Share: $5.01 $12.52 n/a $7.51
FD MCap / Gold Eq.: $298.27 $311.09 n/a $12.82
FD MCap / Silver Eq.: $3.25 $3.13 n/a $-0.12
FD MCap / Per Metal
as % Spot Price:		 10.27% 9.63% n/a -0.63%

Reserves &
Resources		 02/26/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 23.27M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.76M 1.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.65M
Maximum Profit (Gold): $889.86M $1,458.86M n/a $569.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $889.86M $1,458.86M n/a $569.01M
Max Profit / Current MCap: 2.194 3.448 n/a 1.254
Max Profit Per Share (Gold): $15.82 $25.93 n/a $10.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.82 $25.93 n/a $10.11
Total Free Profit Per Share: $8.61 $18.41 n/a $9.80
FD MCap / Gold Eq.: $230.48 $240.39 n/a $9.91
FD MCap / Silver Eq.: $2.51 $2.42 n/a $-0.10
FD MCap / Per Metal
as % Spot Price:		 7.93% 7.44% n/a -0.49%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults