Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Magellan Copper & Gold

www: www.magellancoppergold.com   email: contact@magellancoppergold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
OTCMKTS:MAGE USD

Description

Magellan Copper & Gold are a junior, project generator looking for silver with one exploration property in USA. They have a market capitalisation of ~$3.42M which is a fall of roughly 69% over the last four years. As of 08/28/2021 they have ~$1M debt and ~$0.18M cash. They have 27M shares outstanding and trade on the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/19/2020
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.13M $3.42M 08/01/2025
MCap (OS): $10.19M $3.34M 08/01/2025
Total Assets: $1.50M $1.35M 08/28/2021
Total Liabilities: $4.00M $1.32M 08/28/2021
Current Assets: $0.10M $0.20M 08/28/2021
Current Liabilities: $4.00M $1.32M 08/28/2021
Total Debt: $1.00M $1.00M 08/28/2021
Cash: $0.01M $0.18M 08/28/2021
Debt (Net): $1.00M $0.82M
Enterprise Value: $12.13M $4.24M 02/18/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/28/2021
Misc 08/19/2020
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 6,408,000 27,379,295 08/01/2025
Shares (FD): 7,000,000 28,000,000 08/01/2025
Insider Ownership: n/a 50% 08/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Explorer Explorer never
Production ETA: n/a n/a 08/28/2021
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/28/2021
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/28/2021
Development Phase: none none 08/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiple: none none 08/01/2025

Resource Data

GOLD 08/19/2020
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 08/28/2021
Measured & Indicated: n/a n/a 08/28/2021
Inferred: n/a n/a 08/28/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/28/2021
Measured & Indicated: n/a n/a 08/28/2021
Inferred: n/a n/a 08/28/2021
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 08/28/2021
Extra Operating Cost: n/a n/a 08/28/2021
Total: n/a n/a 08/28/2021
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/28/2021
Open Pit (Avg): n/a n/a 08/28/2021
Recovery Rate: n/a n/a 08/28/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/28/2021
Annual Production: n/a n/a 08/28/2021
Cash Cost: n/a n/a 08/28/2021
Extra Operating Cost: n/a n/a 08/28/2021
SILVER 08/19/2020
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 08/28/2021
Measured & Indicated: n/a n/a 08/28/2021
Inferred: n/a n/a 08/28/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/28/2021
Measured & Indicated: n/a n/a 08/28/2021
Inferred: n/a n/a 08/28/2021
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 08/28/2021
Extra Operating Cost: n/a n/a 08/28/2021
Total: n/a n/a 08/28/2021
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/28/2021
Open Pit (Avg): n/a n/a 08/28/2021
Recovery Rate: n/a n/a 08/28/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/28/2021
Annual Production: n/a n/a 08/28/2021
Cash Cost: n/a n/a 08/28/2021
Extra Operating Cost: n/a n/a 08/28/2021

Property

Last Analysis Data  (08/19/2020)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Center Star
100 show
Early exploration

Size: 400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Center Star
100 show
Early exploration

Size: 400 ha

Profitability (by resource)

Proven &
Probable		 08/19/2020
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 08/19/2020
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 08/19/2020
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults