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

TMAC Resources Inc.

www: www.tmacresources.com   email: info@tmacresources.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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$138.27M which is a fall of roughly 66% over the last nine months. As of 10/06/2019 they have ~C$108M debt and ~C$41.93M cash. They have 115M 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 10/06/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $404.14M $138.27M 10/06/2019 $-265.86M
Total Assets: $854.56M $837.28M 10/06/2019 $-17.28M
Total Liabilities: $251.29M $246.21M 10/06/2019 $-5.08M
Current Assets: $97.00M $95.04M 10/06/2019 $-1.96M
Current Liabilities: $40.69M $39.87M 10/06/2019 $-0.82M
Total Debt: $110.37M $108.14M 10/06/2019 $-2.23M
Cash: $42.80M $41.93M 10/06/2019 $-0.87M
Enterprise Value: $471.71M $204.48M 06/24/1976 $-267.23M
Cash Flow: $34.05M $66.99M never $32.94M
Cash Flow Multiple: 11.87 2.06 never -9.81
Net Debt to
Cash Flow Ratio:
1.98 0.99 never -1.00
Finance within 1 year: 10/06/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/06/2019 0.00%
Misc 10/06/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 114,779,000 114,779,000 10/06/2019 0
Shares (FD): 122,058,000 122,058,000 10/06/2019 0
Insider Ownership: n/a 32% 05/24/2020 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2017 10/06/2019 n/a
Production (Gold Eq Oz.): (guess) 
160,000
(guess) 
160,000
10/06/2019 0
Production (Silver Eq Oz.): (guess) 
13,743,004
(guess) 
15,409,534
10/06/2019 1,666,530
Initial CapEx (Outstanding): $334.00M
82.65% of Mkt.Cap
$334.00M
241.55% of Mkt.Cap
10/06/2019 $0.00M
Funding Option: n/a n/a 10/06/2019 n/a
Documentation: none PRODUCER 05/24/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/06/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 10/06/2019 0.00M
Measured & Indicated: 4.50M 4.50M 10/06/2019 0.00M
Inferred: 1.50M 1.50M 10/06/2019 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.15M 3.15M 10/06/2019 0.00M
Measured & Indicated: 3.87M 3.87M 10/06/2019 0.00M
Inferred: 0.68M 0.68M 10/06/2019 0.00M
Reserves & Resources: 4.55M 4.55M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
160,000oz.
(guess) 
160,000oz.
10/06/2019 0oz.
Cash Cost: $750 $750 10/06/2019 $0.00
Extra Operating Cost: $450 $450 10/06/2019 $0.00
Average Grade: 8.00 g/t 8.00 g/t 10/06/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/24/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 10/06/2019 0.00M
Annual Production: 300,000oz. 300,000oz. 10/06/2019 0oz.
Cash Cost: $750 $750 10/06/2019 $0
Extra Operating Cost: $400 $400 10/06/2019 $0
SILVER 10/06/2019
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 10/06/2019 0.00M
Measured & Indicated: n/a n/a 10/06/2019 0.00M
Inferred: n/a n/a 10/06/2019 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 10/06/2019 0.00M
Measured & Indicated: n/a n/a 10/06/2019 0.00M
Inferred: n/a n/a 10/06/2019 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 10/06/2019 $0.00
Extra Operating Cost: n/a n/a 10/06/2019 $0.00
Average Grade: n/a n/a 10/06/2019 n/a
Recovery Rate: n/a n/a 10/06/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/06/2019 0.00M
Annual Production: n/a n/a 10/06/2019 n/a
Cash Cost: n/a n/a 10/06/2019 n/a
Extra Operating Cost: n/a n/a 10/06/2019 n/a

Property

Last Analysis Data  (10/06/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration 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 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
10/06/2019
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 36.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.15M 3.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 32.81M
Maximum Profit (Gold): $670.32M $1,318.81M n/a $648.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $670.32M $1,318.81M n/a $648.49M
Max Profit / Current MCap: 1.659 9.538 n/a 7.879
Max Profit Per Share (Gold): $5.49 $10.80 n/a $5.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.49 $10.80 n/a $5.31
Total Free Profit Per Share: $1.08 $9.26 n/a $8.18
FD Mkt. Cap / Gold Eq.: $128.30 $43.90 n/a $-84.40
FD Mkt. Cap / Silver Eq.: $1.49 $0.46 n/a $-1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
8.53% 2.44% n/a -6.09%
Measured &
Indicated
10/06/2019
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 46.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.87M 3.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 40.31M
Maximum Profit (Gold): $823.54M $1,620.25M n/a $796.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $823.54M $1,620.25M n/a $796.72M
Max Profit / Current MCap: 2.038 11.718 n/a 9.680
Max Profit Per Share (Gold): $6.75 $13.27 n/a $6.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.75 $13.27 n/a $6.53
Total Free Profit Per Share: $2.34 $11.73 n/a $9.40
FD Mkt. Cap / Gold Eq.: $104.43 $35.73 n/a $-68.70
FD Mkt. Cap / Silver Eq.: $1.22 $0.37 n/a $-0.84
FD Mkt. Cap / Per Metal
as % Spot Price:
6.94% 1.99% n/a -4.96%

Reserves &
Resources
10/06/2019
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 62.49M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.55M 4.55M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 47.34M
Maximum Profit (Gold): $967.18M $1,902.86M n/a $935.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $967.18M $1,902.86M n/a $935.68M
Max Profit / Current MCap: 2.393 13.762 n/a 11.368
Max Profit Per Share (Gold): $7.92 $15.59 n/a $7.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.92 $15.59 n/a $7.67
Total Free Profit Per Share: $3.51 $14.05 n/a $10.54
FD Mkt. Cap / Gold Eq.: $88.92 $30.42 n/a $-58.50
FD Mkt. Cap / Silver Eq.: $1.04 $0.32 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:
5.91% 1.69% n/a -4.22%

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.