Follow us on:

facebook twitter youtube

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Majestic Gold Corp
www.majesticgold.net

Profile
Notes
Wiki
Stock Chart 1m   3m   6m   1y   5y

Price Data

Symbol Date Price Change 52 Wk Low 52 Wk High Volume
CVE:MJS 05/23/2013 CAD 0.140 0.000 0.090 0.210 439,572
OTCMKTS:MJGCF 05/21/2013 USD 0.141 0.007 0.090 0.180 2,525
Alert me when stock is updated

Summary (from last analysis - 04/27/2013)

Majestic Gold is an emerging mid-tier producer. They should reach full production of 105,000 oz (they get 75%) in about 18 months. Their Song Jiagou flagship project in China is a very low cost mine ($400 per oz) and will produce high cash flow of more than $75 million for 22 years (if gold prices remain high). The NPV of the project is $975 million at $1500 gold. The capex is very low at $64 million. With a fully diluted market cap of only $151 million, they are selling for about 2x cash flow once full production is reached. Thus, it should be an easy 2 bagger if gold prices rise.

They do not have a pipeline and they have extreme share dilution (1.1 billion shares), which could keep investors away. Also, the location of China is not considered a safe investment location for many investors. However, if they have some exploration success and can expand the resource beyond 3 million oz (75% = 2.25) and expand production to 150,000 oz (75% = 110,000 oz), that could easily boost this stock to 5 bagger territory. It's not an exciting stock, but it does have potential from that very long cash flow stream.
Featured Company
Advert for

General Details

Financial 04/27/2013
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $146.00M $149.37M 04/27/2013 $3.37M
Total Assets: $87.61M $87.61M 04/27/2013 $0.00M
Total Liabilities: $15.27M $15.27M 04/27/2013 $0.00M
Current Assets: $30.15M $30.15M 04/27/2013 $0.00M
Current Liabilities: $11.58M $11.58M 04/27/2013 $0.00M
Total Debt: $14.00M $14.00M 04/27/2013 $0.00M
Cash: $17.00M $17.00M 04/27/2013 $0.00M
Cash Flow: $3.80M $3.01M never $-0.80M
Cash Flow Multiple: 38.39 49.66 never 11.27
Finance within 1 year: 04/27/2013 n/a
Misc 04/27/2013
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.133 $0.136 15:05 on 05/23/2013 $0.00
Shares Oustanding: 840,000,000 840,000,000 04/27/2013 0
Shares Fully Diluted: 1,100,000,000 1,100,000,000 04/27/2013 0
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/27/2013 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
04/27/2013 0
Production (Silver Eq Oz.): (guess) 
915,407
(guess) 
930,114
04/27/2013 14,707
Initial CapEx (Outstanding): $64.00M
$64.00M
04/27/2013 $0.00M
Funding Option: n/a n/a 04/27/2013 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/27/2013 0.00%

Resource Data

GOLD 04/27/2013
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 04/27/2013 0.00M
Measured & Indicated: 0.95M 0.95M 04/27/2013 0.00M
Inferred: 1.30M 1.30M 04/27/2013 0.00M
Reserves & Resources: 2.25M 2.25M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/27/2013 0.00M
Measured & Indicated: 0.65M 0.65M 04/27/2013 0.00M
Inferred: 0.55M 0.55M 04/27/2013 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
04/27/2013 0oz.
Cash Cost: (guess)  $750 (guess)  $750 04/27/2013 $0.00
Extra Operating Cost: (guess)  $350 (guess)  $350 04/27/2013 $0.00
Average Grade: 1.20 g/t 1.20 g/t 04/27/2013 n/a
Recovery Rate: (actual)  85.00% (actual)  85.00% 04/27/2013 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 04/27/2013 0.00M
Annual Production: 75,000oz. 75,000oz. 04/27/2013 0oz.
Cash Cost: $450 $450 04/27/2013 $0
Extra Operating Cost: $400 $400 04/27/2013 $0
SILVER 04/27/2013
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 04/27/2013 0.00M
Measured & Indicated: n/a n/a 04/27/2013 0.00M
Inferred: n/a n/a 04/27/2013 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 04/27/2013 0.00M
Measured & Indicated: n/a n/a 04/27/2013 0.00M
Inferred: n/a n/a 04/27/2013 0.00M
Reserves & Resources: 0.00M 0.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: (guess)  $10 (guess)  $10 04/27/2013 $0.00
Extra Operating Cost: (guess)  $6 (guess)  $6 04/27/2013 $0.00
Average Grade: n/a n/a 04/27/2013 n/a
Recovery Rate: (guess)  75.00% (guess)  75.00% 04/27/2013 0.00%
F
U
T
U
R
E
Proven & Probable: 0.00M 0.00M 04/27/2013 0.00M
Annual Production: n/a n/a 04/27/2013 n/a
Cash Cost: n/a n/a 04/27/2013 n/a
Extra Operating Cost: n/a n/a 04/27/2013 n/a

Property

Last Analysis Data  (04/27/2013)
Stage Location Name Owned Type Gold Silver 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 Gold Silver 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
04/27/2013
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
04/27/2013
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.): 0.95M 0.95M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.65M 0.65M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.63M
Maximum Profit (Gold): $163.79M $129.55M n/a $-34.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $163.79M $129.55M n/a $-34.24M
Max Profit / Current MCap: 1.122 0.867 n/a -0.255
Max Profit Per Share (Gold): $0.15 $0.12 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.15 $0.12 n/a $-0.03
Total Free Profit Per Share: $0.01 $0.00 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $226.01 $231.22 n/a $5.21
FD Mkt. Cap / Silver Eq.: $3.70 $3.73 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
15.46% 16.68% n/a 1.22%

Reserves &
Resources
04/27/2013
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.): 2.25M 2.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.18M
Maximum Profit (Gold): $303.88M $240.35M n/a $-63.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $303.88M $240.35M n/a $-63.53M
Max Profit / Current MCap: 2.081 1.609 n/a -0.472
Max Profit Per Share (Gold): $0.28 $0.22 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.28 $0.22 n/a $-0.06
Total Free Profit Per Share: $0.14 $0.08 n/a $-0.06
FD Mkt. Cap / Gold Eq.: $121.82 $124.63 n/a $2.81
FD Mkt. Cap / Silver Eq.: $2.00 $2.01 n/a $0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
8.33% 8.99% n/a 0.66%

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.     ×