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

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 three producing mines in Argentina, Canada and Mexico, one mine in development in USA and exploration properties. Currently they produce roughly 200koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$457.65M which is a fall of roughly 7% over the last eight months. As of 05/31/2019 they have ~$50M debt and ~$36M cash. They have 400M 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 05/31/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $491.40M $457.65M 12/11/2019 $-33.75M
Total Assets: $620.00M $620.00M 05/31/2019 $0.00M
Total Liabilities: $125.00M $125.00M 05/31/2019 $0.00M
Current Assets: $77.00M $77.00M 05/31/2019 $0.00M
Current Liabilities: $40.00M $40.00M 05/31/2019 $0.00M
Total Debt: $50.00M $50.00M 05/31/2019 $0.00M
Cash: $36.00M $36.00M 05/31/2019 $0.00M
Enterprise Value: $505.40M $471.65M 12/11/1984 $-33.75M
Cash Flow: $0.69M $39.23M never $38.54M
Cash Flow Multiple: 716.33 11.67 never -704.66
Net Debt to
Cash Flow Ratio:		 20.41 0.36 never -20.05
Finance within 1 year: 05/31/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/31/2019 0.00%
Misc 05/31/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 359,000,000 400,000,000 12/11/2019 41,000,000
Shares (FD): 364,000,000 405,000,000 12/11/2019 41,000,000
Insider Ownership: n/a 27% 12/11/2019 27%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/31/2019 n/a
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
200,000		 05/31/2019 0
Production (Silver Eq Oz.): (guess) 
17,924,451		 (guess) 
17,499,446		 05/31/2019 -425,004
Initial CapEx (Outstanding): n/a n/a 05/31/2019 n/a
Funding Option: n/a n/a 05/31/2019 n/a
Documentation: none PRODUCER 12/11/2019 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 05/31/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 05/31/2019 0.00M
Measured & Indicated: 5.00M 5.00M 05/31/2019 0.00M
Inferred: 3.00M 3.00M 05/31/2019 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 05/31/2019 0.00M
Measured & Indicated: 3.32M 3.32M 05/31/2019 0.00M
Inferred: 1.20M 1.20M 05/31/2019 0.00M
Reserves & Resources: 4.52M 4.52M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
200,000oz.		 05/31/2019 0oz.
Cash Cost: $900 $900 05/31/2019 $0.00
Extra Operating Cost: $400 $400 05/31/2019 $0.00
Average Grade: 1.00 g/t 1.00 g/t 05/31/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/11/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 05/31/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 05/31/2019 0oz.
Cash Cost: $850 $850 05/31/2019 $0
Extra Operating Cost: $400 $400 05/31/2019 $0
SILVER 05/31/2019
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 05/31/2019 0.00M
Measured & Indicated: n/a n/a 05/31/2019 0.00M
Inferred: n/a n/a 05/31/2019 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 05/31/2019 0.00M
Measured & Indicated: n/a n/a 05/31/2019 0.00M
Inferred: n/a n/a 05/31/2019 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 05/31/2019 $0.00
Extra Operating Cost: n/a n/a 05/31/2019 $0.00
Average Grade: n/a n/a 05/31/2019 n/a
Recovery Rate: n/a n/a 05/31/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/31/2019 0.00M
Annual Production: n/a n/a 05/31/2019 n/a
Cash Cost: n/a n/a 05/31/2019 n/a
Extra Operating Cost: n/a n/a 05/31/2019 n/a

Property

Last Analysis Data  (05/31/2019)
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
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  

Profitability (by resource)

Proven &
Probable		 05/31/2019
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 -1.59M
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 -1.28M
Maximum Profit (Gold): $2.57M $147.11M n/a $144.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2.57M $147.11M n/a $144.53M
Max Profit / Current MCap: 0.005 0.321 n/a 0.316
Max Profit Per Share (Gold): $0.01 $0.36 n/a $0.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.36 n/a $0.36
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $819.00 $762.75 n/a $-56.25
FD Mkt. Cap / Silver Eq.: $9.14 $8.72 n/a $-0.42
FD Mkt. Cap / Per Metal
as % Spot Price:		 62.76% 48.27% n/a -14.49%
Measured &
Indicated		 05/31/2019
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -10.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.32M 3.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.06M
Maximum Profit (Gold): $14.23M $813.98M n/a $799.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14.23M $813.98M n/a $799.75M
Max Profit / Current MCap: 0.029 1.779 n/a 1.750
Max Profit Per Share (Gold): $0.04 $2.01 n/a $1.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $2.01 n/a $1.97
Total Free Profit Per Share: $0.00 $0.88 n/a $0.88
FD Mkt. Cap / Gold Eq.: $148.01 $137.85 n/a $-10.17
FD Mkt. Cap / Silver Eq.: $1.65 $1.58 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.34% 8.72% n/a -2.62%

Reserves &
Resources		 05/31/2019
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -17.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.52M 4.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.61M
Maximum Profit (Gold): $19.38M $1,108.19M n/a $1,088.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19.38M $1,108.19M n/a $1,088.81M
Max Profit / Current MCap: 0.039 2.421 n/a 2.382
Max Profit Per Share (Gold): $0.05 $2.74 n/a $2.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $2.74 n/a $2.68
Total Free Profit Per Share: $0.00 $1.61 n/a $1.61
FD Mkt. Cap / Gold Eq.: $108.72 $101.25 n/a $-7.47
FD Mkt. Cap / Silver Eq.: $1.21 $1.16 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.33% 6.41% n/a -1.92%

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.