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

Category: Mid-tier Producer
Rating & Risk: Login to view
TMAC Resources Inc.
www: www.tmacresources.com     email: info@tmacresources.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:TMMFF USD
TSE:TMR CAD

Description

TMAC Resources Inc. are a gold focused mid-tier producer with one exploration property in Canada. They have approximately 6Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$325.95M which is a fall of roughly 37% over the last six months. As of 11/03/2018 they have ~C$112M debt and ~C$37.41M cash. They have 112M 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 11/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $513.32M $325.95M 11/03/2018 $-187.38M
Total Assets: $886.86M $851.68M 11/03/2018 $-35.18M
Total Liabilities: $260.79M $250.45M 11/03/2018 $-10.35M
Current Assets: $100.67M $96.68M 11/03/2018 $-3.99M
Current Liabilities: $42.23M $40.56M 11/03/2018 $-1.68M
Total Debt: $116.88M $112.24M 11/03/2018 $-4.64M
Cash: $38.96M $37.41M 11/03/2018 $-1.55M
Enterprise Value: $591.24M $400.77M 09/13/1982 $-190.47M
Cash Flow: $2.25M $5.10M never $2.84M
Cash Flow Multiple: 227.74 63.96 never -163.78
Net Debt to
Cash Flow Ratio:
34.57 14.68 never -19.89
Finance within 1 year: 11/03/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/03/2018 0.00%
Misc 11/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 112,000,000 112,000,000 11/03/2018 0
Shares (FD): 120,000,000 120,000,000 11/03/2018 0
Insider Ownership: n/a 34% 11/03/2018 34%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2017 11/03/2018 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
11/03/2018 0
Production (Silver Eq Oz.): (guess) 
8,370,924
(guess) 
8,588,394
11/03/2018 217,470
Initial CapEx (Outstanding): $334.00M
65.07% of Mkt.Cap
$334.00M
102.47% of Mkt.Cap
11/03/2018 $0.00M
Funding Option: n/a n/a 11/03/2018 n/a
Documentation: none PRODUCER 11/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 11/03/2018 0.00M
Measured & Indicated: 4.50M 4.50M 11/03/2018 0.00M
Inferred: 1.50M 1.50M 11/03/2018 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.33M 3.33M 11/03/2018 0.00M
Measured & Indicated: 4.09M 4.09M 11/03/2018 0.00M
Inferred: 0.71M 0.71M 11/03/2018 0.00M
Reserves & Resources: 4.80M 4.80M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
11/03/2018 0oz.
Cash Cost: $800 $800 11/03/2018 $0.00
Extra Operating Cost: $400 $400 11/03/2018 $0.00
Average Grade: 8.00 g/t 8.00 g/t 11/03/2018 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 11/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 11/03/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 11/03/2018 0oz.
Cash Cost: $750 $750 11/03/2018 $0
Extra Operating Cost: $400 $400 11/03/2018 $0
SILVER 11/03/2018
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 11/03/2018 0.00M
Measured & Indicated: n/a n/a 11/03/2018 0.00M
Inferred: n/a n/a 11/03/2018 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 11/03/2018 0.00M
Measured & Indicated: n/a n/a 11/03/2018 0.00M
Inferred: n/a n/a 11/03/2018 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 11/03/2018 $0.00
Extra Operating Cost: n/a n/a 11/03/2018 $0.00
Average Grade: n/a n/a 11/03/2018 n/a
Recovery Rate: n/a n/a 11/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/03/2018 0.00M
Annual Production: n/a n/a 11/03/2018 n/a
Cash Cost: n/a n/a 11/03/2018 n/a
Extra Operating Cost: n/a n/a 11/03/2018 n/a

Property

Last Analysis Data  (11/03/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nunavut, Canada Hope Bay 100% (guess) 160,000 Both show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Total Land Package Size (ha): 160,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nunavut, Canada Hope Bay 100% (guess) 160,000 Both show
6 million oz and growing.

3 years to permit and complete feasibility study.

334 Capex is funded.

Production in 2017.
Total Land Package Size (ha): 160,000  

Profitability (by resource)

Proven &
Probable
11/03/2018
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.61M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.33M 3.33M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.23M
Maximum Profit (Gold): $74.95M $169.44M n/a $94.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $74.95M $169.44M n/a $94.50M
Max Profit / Current MCap: 0.146 0.520 n/a 0.374
Max Profit Per Share (Gold): $0.62 $1.41 n/a $0.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $1.41 n/a $0.79
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $154.38 $98.03 n/a $-56.35
FD Mkt. Cap / Silver Eq.: $1.84 $1.14 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
12.53% 7.70% n/a -4.83%
Measured &
Indicated
11/03/2018
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.09M 4.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.88M
Maximum Profit (Gold): $92.08M $208.17M n/a $116.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $92.08M $208.17M n/a $116.10M
Max Profit / Current MCap: 0.179 0.639 n/a 0.459
Max Profit Per Share (Gold): $0.77 $1.73 n/a $0.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.77 $1.73 n/a $0.97
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.66 $79.79 n/a $-45.87
FD Mkt. Cap / Silver Eq.: $1.50 $0.93 n/a $-0.57
FD Mkt. Cap / Per Metal
as % Spot Price:
10.20% 6.27% n/a -3.93%

Reserves &
Resources
11/03/2018
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.80M 4.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.43M
Maximum Profit (Gold): $108.14M $244.48M n/a $136.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $108.14M $244.48M n/a $136.34M
Max Profit / Current MCap: 0.211 0.750 n/a 0.539
Max Profit Per Share (Gold): $0.90 $2.04 n/a $1.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.90 $2.04 n/a $1.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $107.00 $67.94 n/a $-39.06
FD Mkt. Cap / Silver Eq.: $1.28 $0.79 n/a $-0.49
FD Mkt. Cap / Per Metal
as % Spot Price:
8.68% 5.34% n/a -3.35%

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.