Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 three producing mines in Argentina, Canada and Mexico, one mine in development in USA and exploration properties. Currently they produce roughly 175koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$469.37M which is a rise of roughly 53% over the last eleven months. As of 04/04/2020 they have ~$50M debt and ~$46M cash. They have 400M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/04/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$305.83M
$469.37M
04/04/2020
$163.54M
Total Assets:
$631.00M
$631.00M
04/04/2020
$0.00M
Total Liabilities:
$131.00M
$131.00M
04/04/2020
$0.00M
Current Assets:
$91.00M
$91.00M
04/04/2020
$0.00M
Current Liabilities:
$48.00M
$48.00M
04/04/2020
$0.00M
Total Debt:
$50.00M
$50.00M
04/04/2020
$0.00M
Cash:
$46.00M
$46.00M
04/04/2020
$0.00M
Enterprise Value:
$309.83M
$473.37M
12/31/1984
$163.54M
Cash Flow:
$33.28M
$0.85M
never
$-32.44M
Cash Flow Multiple:
9.19
555.30
never
546.11
Net Debt to Cash Flow Ratio:
0.12
4.73
never
4.61
Finance within 1 year:
04/04/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/04/2020
0.00%
Misc
04/04/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
400,398,000
400,398,000
04/04/2020
0
Shares (FD):
434,599,000
434,599,000
04/04/2020
0
Insider Ownership:
n/a
25%
01/04/2021
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/04/2020
n/a
Production (Gold Eq Oz.):
(guess) 175,000
(guess) 175,000
04/04/2020
0
Production (Silver Eq Oz.) :
(guess) 19,776,829
(guess) 11,681,952
04/04/2020
-8,094,878
Initial CapEx (Outstanding):
n/a
n/a
04/04/2020
n/a
Funding Option:
n/a
n/a
04/04/2020
n/a
Documentation:
none
PRODUCER
01/04/2021
n/a
Value Adjustment:
25%
35%
never
10%
Resource Data
GOLD
04/04/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.75M
0.75M
04/04/2020
0.00M
Measured & Indicated:
4.00M
4.00M
04/04/2020
0.00M
Inferred:
1.50M
1.50M
04/04/2020
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.60M
0.60M
04/04/2020
0.00M
Measured & Indicated:
2.68M
2.68M
04/04/2020
0.00M
Inferred:
0.60M
0.60M
04/04/2020
0.00M
Reserves & Resources:
3.28M
3.28M
never
0.00M
C U R R E N T
Annual Production:
(guess) 175,000oz.
(guess) 175,000oz.
04/04/2020
0oz.
Cash Cost:
$950
$1,200
01/04/2021
$250.00
Extra Operating Cost:
$400
$500
01/04/2021
$100.00
Average Grade:
1.00 g/t
1.00 g/t
04/04/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
01/04/2021
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
04/04/2020
0.00M
Annual Production:
250,000oz.
300,000oz.
01/02/2021
50,000oz.
Cash Cost:
$900
$1,000
01/04/2021
$100
Extra Operating Cost:
$400
$450
01/04/2021
$50
SILVER
04/04/2020 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
04/04/2020
0.00M
Measured & Indicated:
n/a
n/a
04/04/2020
0.00M
Inferred:
n/a
n/a
04/04/2020
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
04/04/2020
0.00M
Measured & Indicated:
n/a
n/a
04/04/2020
0.00M
Inferred:
n/a
n/a
04/04/2020
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
04/04/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/04/2020
$0.00
Average Grade:
n/a
n/a
04/04/2020
n/a
Recovery Rate:
n/a
n/a
04/04/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/04/2020
0.00M
Annual Production:
n/a
n/a
04/04/2020
n/a
Cash Cost:
n/a
n/a
04/04/2020
n/a
Extra Operating Cost:
n/a
n/a
04/04/2020
n/a
Property
Last Analysis Data (04/04/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
San Jose
49%
n/a
n/a
n/a
Production
Ontario , Canada
Black Fox / Grey Fox
100% (guess)
n/a
Underground
show
2.3 million oz.
Acquired from Primero.
Production
Sinaloa State , Mexico
El Gallo Gold
100%
200,000
Open Pit
show
Very large property. One producing mine and two more under development. 9 discoveries.
Development
Nevada , USA
Gold Bar
100%
n/a
n/a
show
Currently permitting.
Planning to produce 50,000 oz per year.
Exploration
San Juan Province , Argentina
Los Azules
100%
n/a
n/a
show
$4 billion capex
20 billion lbs of copper
35 year mine life.
Exploration
Timmins, Ontario , Canada
Buffalo Ankerite
100%
n/a
n/a
show
largest deposit. surface and underground.
Exploration
Ontario , Canada
Davidson Tisdale
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Fuller
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Paymaster
60%
n/a
n/a
show
Currently Paymaster and Davidson are only 250,000 oz of resources. Thus, the smaller ownership is not a factor in the companies value.
Exploration
Sinaloa State , Mexico
El Gallo 2 - Silver
100%
n/a
n/a
show
Developing.
6 million oz of silver annually.
$150 million capex.
Exploration
Nevada , USA
Limo
100%
n/a
n/a
n/a
Exploration
Nevada , USA
New Pass
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Tonkin
100%
n/a
n/a
n/a
Total Land Package Size (ha):
200,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina
San Jose
49%
n/a
n/a
n/a
Exploration
San Juan Province , Argentina
Los Azules
100%
n/a
n/a
show
$4 billion capex
20 billion lbs of copper
35 year mine life.
Production
Ontario , Canada
Black Fox / Grey Fox
100% (guess)
n/a
Underground
show
2.3 million oz.
Acquired from Primero.
Exploration
Timmins, Ontario , Canada
Buffalo Ankerite
100%
n/a
n/a
show
largest deposit. surface and underground.
Exploration
Ontario , Canada
Davidson Tisdale
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Fuller
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Paymaster
60%
n/a
n/a
show
Currently Paymaster and Davidson are only 250,000 oz of resources. Thus, the smaller ownership is not a factor in the companies value.
Production
Sinaloa State , Mexico
El Gallo Gold
100%
200,000
Open Pit
show
Very large property. One producing mine and two more under development. 9 discoveries.
Exploration
Sinaloa State , Mexico
El Gallo 2 - Silver
100%
n/a
n/a
show
Developing.
6 million oz of silver annually.
$150 million capex.
Development
Nevada , USA
Gold Bar
100%
n/a
n/a
show
Currently permitting.
Planning to produce 50,000 oz per year.
Exploration
Nevada , USA
Limo
100%
n/a
n/a
n/a
Exploration
Nevada , USA
New Pass
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Tonkin
100%
n/a
n/a
n/a
Total Land Package Size (ha):
200,000
Profitability (by resource)
Proven & Probable
04/04/2020 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.):
0.75M
0.75M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-34.69M
P L A U S I B L E
Gold Eq. Oz.:
0.60M
0.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-27.75M
Maximum Profit (Gold):
$142.64M
$3.91M
n/a
$-138.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$142.64M
$3.91M
n/a
$-138.73M
Max Profit / Current MCap:
0.466
0.008
n/a
-0.458
Max Profit Per Share (Gold):
$0.33
$0.01
n/a
$-0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.33
$0.01
n/a
$-0.32
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$509.71
$782.28
n/a
$272.57
FD Mkt. Cap / Silver Eq.:
$4.51
$11.72
n/a
$7.21
FD Mkt. Cap / Per Metal as % Spot Price:
31.43%
45.83%
n/a
14.40%
Measured & Indicated
04/04/2020 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-185.03M
P L A U S I B L E
Gold Eq. Oz.:
2.68M
2.68M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-123.97M
Maximum Profit (Gold):
$637.14M
$17.47M
n/a
$-619.66M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$637.14M
$17.47M
n/a
$-619.66M
Max Profit / Current MCap:
2.083
0.037
n/a
-2.046
Max Profit Per Share (Gold):
$1.47
$0.04
n/a
$-1.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.47
$0.04
n/a
$-1.43
Total Free Profit Per Share:
$0.76
$0.00
n/a
$-0.76
FD Mkt. Cap / Gold Eq.:
$114.11
$175.14
n/a
$61.02
FD Mkt. Cap / Silver Eq.:
$1.01
$2.62
n/a
$1.61
FD Mkt. Cap / Per Metal as % Spot Price:
7.04%
10.26%
n/a
3.22%
Reserves & Resources
04/04/2020 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-254.41M
P L A U S I B L E
Gold Eq. Oz.:
3.28M
3.28M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-151.72M
Maximum Profit (Gold):
$779.78M
$21.39M
n/a
$-758.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$779.78M
$21.39M
n/a
$-758.39M
Max Profit / Current MCap:
2.550
0.046
n/a
-2.504
Max Profit Per Share (Gold):
$1.79
$0.05
n/a
$-1.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.79
$0.05
n/a
$-1.75
Total Free Profit Per Share:
$1.09
$0.00
n/a
$-1.09
FD Mkt. Cap / Gold Eq.:
$93.24
$143.10
n/a
$49.86
FD Mkt. Cap / Silver Eq.:
$0.83
$2.14
n/a
$1.32
FD Mkt. Cap / Per Metal as % Spot Price:
5.75%
8.38%
n/a
2.63%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/04/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,621.70
$1,706.90
03/08/2021
$85.20
Spot Silver:
$14.35
$25.57
03/08/2021
$11.22
Gold:Silver Ratio:
113.01
66.75
03/08/2021
-46.26
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: