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
Calculated using the site's default values.  Re-calculate using:

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 one exploration property. Currently they produce roughly 150koz. of gold per year. They have approximately 7.5Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$317.73M which is a fall of roughly 13% over the last twelve months. As of 03/02/2023 they have ~$40M debt and ~$11M cash. They have 47M 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 03/02/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $364.65M $317.73M 03/02/2023
Total Assets: $500.00M $500.00M 03/02/2023
Total Liabilities: $125.00M $125.00M 03/02/2023
Current Assets: $17.00M $17.00M 03/02/2023
Current Liabilities: $36.00M $36.00M 03/02/2023
Total Debt: $40.00M $40.00M 03/02/2023
Cash: $11.00M $11.00M 03/02/2023
Enterprise Value: $393.65M $346.73M 12/26/1980
Cash Flow: $12.27M $41.21M never
Cash Flow Multiple: 29.72 7.71 never
Net Debt to
Cash Flow Ratio:
2.36 0.70 never
Finance within 1 year: 03/02/2023
Misc 03/02/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 47,000,000 47,000,000 03/02/2023
Shares (FD): 51,000,000 51,000,000 03/02/2023
Insider Ownership: n/a 20% 11/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 03/02/2023
Production (Gold Eq Oz.): (guess) 
150,000
(guess) 
150,000
03/02/2023
Production (Silver Eq Oz.): (guess) 
13,191,071
(guess) 
13,302,891
03/02/2023
Initial CapEx (Outstanding): n/a n/a 03/02/2023
Funding Option: n/a n/a 03/02/2023
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
04/24/2023
Cash Flow Multiplier: 5 8 04/17/2023

Resource Data

GOLD 03/02/2023
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.20M 1.20M 03/02/2023
Measured & Indicated: 6.00M 6.00M 03/02/2023
Inferred: 1.50M 1.50M 03/02/2023
Reserves & Resources: 7.50M 7.50M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.96M 0.96M 03/02/2023
Measured & Indicated: 4.03M 4.03M 03/02/2023
Inferred: 0.60M 0.60M 03/02/2023
Reserves & Resources: 4.63M 4.63M never
C
U
R
R
E
N
T
Annual Production: (guess) 
150,000oz.
(guess) 
150,000oz.
03/02/2023
Cash Cost: $1,250 $1,250 03/02/2023
Extra Operating Cost: $500 $500 03/02/2023
Average Grade: 1.00 g/t 1.00 g/t 03/02/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/19/2023
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 03/02/2023
Annual Production: 200,000oz. 200,000oz. 03/02/2023
Cash Cost: $1,200 $1,250 04/17/2023
Extra Operating Cost: $500 $500 03/02/2023
SILVER 03/02/2023
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 03/02/2023
Measured & Indicated: n/a n/a 03/02/2023
Inferred: n/a n/a 03/02/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/02/2023
Measured & Indicated: n/a n/a 03/02/2023
Inferred: n/a n/a 03/02/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T
Annual Production: n/a n/a
Cash Cost: n/a n/a 03/02/2023
Extra Operating Cost: n/a n/a 03/02/2023
Average Grade: n/a n/a 03/02/2023
Recovery Rate: n/a n/a 03/02/2023
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/02/2023
Annual Production: n/a n/a 03/02/2023
Cash Cost: n/a n/a 03/02/2023
Extra Operating Cost: n/a n/a 03/02/2023

Property

Last Analysis Data  (03/02/2023)
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.
Prod El Gallo Gold 100% show
Very large property. One producing mine and two more under development. 9 discoveries.
Exp El Gallo 2 - Silver 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.
Total Land Package Size (ha): 200,000  
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.
Prod El Gallo Gold 100% show
Very large property. One producing mine and two more under development. 9 discoveries.
Exp El Gallo 2 - Silver 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.
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable
03/02/2023
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.96M 0.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $78.53M $263.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $78.53M $263.71M n/a
Max Profit / Current MCap: 0.215 0.830 n/a
Max Profit Per Share (Gold): $1.54 $5.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.54 $5.17 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $379.84 $330.97 n/a
FD MCap / Silver Eq.: $4.32 $3.73 n/a
FD MCap / Per Metal
as % Spot Price:
20.74% 16.35% n/a
Measured &
Indicated
03/02/2023
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.03M 4.03M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $329.82M $1,107.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $329.82M $1,107.59M n/a
Max Profit / Current MCap: 0.904 3.486 n/a
Max Profit Per Share (Gold): $6.47 $21.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.47 $21.72 n/a
Total Free Profit Per Share: $0.00 $15.49 n/a
FD MCap / Gold Eq.: $90.44 $78.80 n/a
FD MCap / Silver Eq.: $1.03 $0.89 n/a
FD MCap / Per Metal
as % Spot Price:
4.94% 3.89% n/a

Reserves &
Resources
03/02/2023
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 7.50M 7.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.63M 4.63M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $378.90M $1,272.41M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $378.90M $1,272.41M n/a
Max Profit / Current MCap: 1.039 4.005 n/a
Max Profit Per Share (Gold): $7.43 $24.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.43 $24.95 n/a
Total Free Profit Per Share: $0.28 $18.72 n/a
FD MCap / Gold Eq.: $78.72 $68.59 n/a
FD MCap / Silver Eq.: $0.90 $0.77 n/a
FD MCap / Per Metal
as % Spot Price:
4.30% 3.39% n/a

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.     ×