Subscribe Now - Click Here:               1 Year only $99

Category: Junior: Small Producer
Rating & Risk: Login to view
Majestic Gold Corp
www: www.majesticgold.net     email: info@majesticgold.net

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MJS 02/05/2016 CAD 0.085 0.000 0.120 - 0.030 171,747
OTCMKTS:MJGCF 12/16/2015 warning USD 0.0750 0.0000 0.0800 - 0.0200 423
Alert me when stock is updated

Description

Majestic Gold Corp are a gold focused junior, small producer with one producing mine in China (PR). Currently they produce roughly 15koz. of gold per year. They have approximately 1.8Moz. of gold in the reserves and resources category of which 0.9Moz. are in the measured and indicated category. They have a market capitalisation of ~$53.14M which is a rise of roughly 113% over the last ten months. As of 06/30/2015 they have ~$20M debt and ~$7.09M cash. They have 840M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 04/26/2015
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $24.98M $53.14M 04/26/2015 $28.16M
Total Assets: $96.83M $99.16M 06/30/2015 $2.33M
Total Liabilities: $44.03M $48.00M 06/30/2015 $3.97M
Current Assets: $13.52M $16.64M 06/30/2015 $3.12M
Current Liabilities: $23.59M $27.49M 06/30/2015 $3.90M
Total Debt: $14.00M $19.80M 06/30/2015 $5.80M
Cash: $9.00M $7.09M 06/30/2015 $-1.91M
Enterprise Value: $29.98M $65.85M 02/01/1972 $35.87M
Cash Flow: $-2.31M $-2.38M never $-0.06M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 04/26/2015 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/26/2015 0.00%
Misc 04/26/2015
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.029 $0.061 10:02 on 02/05/2016 $0.03
Shares Outstanding: 834,000,000 839,770,000 06/30/2015 5,770,000
Shares Fully Diluted: 870,000,000 870,000,000 04/26/2015 0
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/26/2015 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
04/26/2015 0
Production (Silver Eq Oz.): (guess) 
1,123,533
(guess) 
1,173,600
04/26/2015 50,067
Initial CapEx (Outstanding): $60.00M
240.18% of Mkt.Cap
$60.00M
112.91% of Mkt.Cap
04/26/2015 $0.00M
Funding Option: n/a n/a 04/26/2015 n/a
Documentation: none PRODUCER never n/a

Resource Data

GOLD 04/26/2015
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 04/26/2015 0.00M
Measured & Indicated: 0.90M 0.90M 04/26/2015 0.00M
Inferred: 0.90M 0.90M 04/26/2015 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/26/2015 0.00M
Measured & Indicated: 0.61M 0.61M 04/26/2015 0.00M
Inferred: 0.38M 0.38M 04/26/2015 0.00M
Reserves & Resources: 0.99M 0.99M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
04/26/2015 0oz.
Cash Cost: $900 $900 04/26/2015 $0.00
Extra Operating Cost: $500 $500 04/26/2015 $0.00
Average Grade: 1.20 g/t 1.20 g/t 04/26/2015 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/26/2015 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/26/2015 0.00M
Annual Production: 50,000oz. 50,000oz. 04/26/2015 0oz.
Cash Cost: $800 $800 04/26/2015 $0
Extra Operating Cost: $400 $400 04/26/2015 $0
SILVER 04/26/2015
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 04/26/2015 0.00M
Measured & Indicated: n/a n/a 04/26/2015 0.00M
Inferred: n/a n/a 04/26/2015 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 04/26/2015 0.00M
Measured & Indicated: n/a n/a 04/26/2015 0.00M
Inferred: n/a n/a 04/26/2015 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 04/26/2015 $0.00
Extra Operating Cost: n/a n/a 04/26/2015 $0.00
Average Grade: n/a n/a 04/26/2015 n/a
Recovery Rate: n/a n/a 04/26/2015 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/26/2015 0.00M
Annual Production: n/a n/a 04/26/2015 n/a
Cash Cost: n/a n/a 04/26/2015 n/a
Extra Operating Cost: n/a n/a 04/26/2015 n/a

Property

Last Analysis Data  (04/26/2015)
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 75% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 75%.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 75% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 75%.

Profitability (by resource)

Proven &
Probable
04/26/2015
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
04/26/2015
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.04M
Maximum Profit (Gold): $-94.37M $-96.99M n/a $-2.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-94.37M $-96.99M n/a $-2.62M
Max Profit / Current MCap: n/a n/a n/a 1.953
Max Profit Per Share (Gold): $-0.11 $-0.11 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.11 $-0.11 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $40.82 $86.83 n/a $46.01
FD Mkt. Cap / Silver Eq.: $0.54 $1.11 n/a $0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
3.46% 7.40% n/a 3.94%

Reserves &
Resources
04/26/2015
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.32M
Maximum Profit (Gold): $-153.35M $-157.61M n/a $-4.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-153.35M $-157.61M n/a $-4.25M
Max Profit / Current MCap: n/a n/a n/a 3.173
Max Profit Per Share (Gold): $-0.18 $-0.18 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.18 $-0.18 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $25.12 $53.43 n/a $28.31
FD Mkt. Cap / Silver Eq.: $0.34 $0.68 n/a $0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
2.13% 4.55% n/a 2.42%

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.     ×