Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
OTCMKTS:MAGE
USD
Description
Magellan Gold Corp are a junior, project generator looking for silver with one exploration property in USA. They have a market capitalisation of ~$2.25M which is a fall of roughly 80% over the last three years. As of 08/28/2021 they have ~$1M debt and ~$0.18M cash. They have 25M shares outstanding and trade on the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/19/2020 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$11.13M
$2.25M
08/06/2024
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
Enterprise Value:
$12.13M
$3.07M
02/05/1970
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
25,000,000
08/06/2024
Shares (FD):
7,000,000
25,000,000
08/06/2024
Insider Ownership:
n/a
50%
08/06/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
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
Initial CapEx (Outstanding):
n/a
n/a
08/28/2021
Funding Option:
n/a
n/a
08/28/2021
Documentation:
none
none
08/06/2024
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
none
none
08/06/2024
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
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
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Idaho , USA
Center Star
100% (guess)
400
Both
show
Early exploration
Total Land Package Size (ha):
400
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Idaho , USA
Center Star
100% (guess)
400
Both
show
Early exploration
Total Land Package Size (ha):
400
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
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
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
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/19/2020 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,932.10
$2,646.10
12/03/2024
Spot Silver:
$26.73
$30.95
12/03/2024
Gold:Silver Ratio:
72.28
85.50
12/03/2024
Spot Gold (Future):
$2,500.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: