Subscribe Now - Click Here:               1 Year only $99

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

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MJS 06/24/2016 CAD 0.070 0.005 0.120 - 0.040 48,018
OTCMKTS:MJGCF 05/16/2016 warning USD 0.0512 -0.0013 0.0800 - 0.0300 4,282
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 1.9Moz. 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 ~$47.92M which is a fall of roughly 11% over the last three months. As of 03/31/2016 they have ~$20M debt and ~$10.03M 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 03/26/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $53.66M $47.92M 03/26/2016 $-5.74M
Total Assets: $95.68M $94.48M 03/31/2016 $-1.20M
Total Liabilities: $49.27M $49.56M 03/31/2016 $0.29M
Current Assets: $15.84M $17.42M 03/31/2016 $1.58M
Current Liabilities: $30.30M $30.96M 03/31/2016 $0.66M
Total Debt: $20.00M $20.34M 03/31/2016 $0.34M
Cash: $7.00M $10.03M 03/31/2016 $3.03M
Enterprise Value: $66.66M $58.23M 11/05/1971 $-8.43M
Cash Flow: $-1.93M $-0.89M never $1.04M
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: 03/26/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/26/2016 0.00%
Misc 03/26/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.060 $0.054 11:06 on 06/24/2016 $-0.01
Shares Outstanding: 840,000,000 839,770,000 03/31/2016 -230,000
Shares Fully Diluted: 890,000,000 890,000,000 03/26/2016 0
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/26/2016 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
03/26/2016 0
Production (Silver Eq Oz.): (guess) 
1,202,968
(guess) 
1,112,437
03/26/2016 -90,532
Initial CapEx (Outstanding): $60.00M
111.82% of Mkt.Cap
$60.00M
125.21% of Mkt.Cap
03/26/2016 $0.00M
Funding Option: n/a n/a 03/26/2016 n/a
Documentation: none PRODUCER 03/26/2016 n/a

Resource Data

GOLD 03/26/2016
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 03/26/2016 0.00M
Measured & Indicated: 0.90M 0.90M 03/26/2016 0.00M
Inferred: 1.00M 1.00M 03/26/2016 0.00M
Reserves & Resources: 1.90M 1.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/26/2016 0.00M
Measured & Indicated: 0.61M 0.61M 03/26/2016 0.00M
Inferred: 0.43M 0.43M 03/26/2016 0.00M
Reserves & Resources: 1.04M 1.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
03/26/2016 0oz.
Cash Cost: $900 $900 03/26/2016 $0.00
Extra Operating Cost: $500 $500 03/26/2016 $0.00
Average Grade: 1.20 g/t 1.20 g/t 03/26/2016 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/26/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 03/26/2016 0.00M
Annual Production: 50,000oz. 50,000oz. 03/26/2016 0oz.
Cash Cost: $800 $800 03/26/2016 $0
Extra Operating Cost: $400 $400 03/26/2016 $0
SILVER 03/26/2016
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 03/26/2016 0.00M
Measured & Indicated: n/a n/a 03/26/2016 0.00M
Inferred: n/a n/a 03/26/2016 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 03/26/2016 0.00M
Measured & Indicated: n/a n/a 03/26/2016 0.00M
Inferred: n/a n/a 03/26/2016 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 03/26/2016 $0.00
Extra Operating Cost: n/a n/a 03/26/2016 $0.00
Average Grade: n/a n/a 03/26/2016 n/a
Recovery Rate: n/a n/a 03/26/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/26/2016 0.00M
Annual Production: n/a n/a 03/26/2016 n/a
Cash Cost: n/a n/a 03/26/2016 n/a
Extra Operating Cost: n/a n/a 03/26/2016 n/a

Property

Last Analysis Data  (03/26/2016)
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 70% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 70%.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Muping County, China (PR) Song Jiaguo 70% Open Pit show
Currently producing 20,000 oz. PEA to increase that to 105,000. They will get 70%.

Profitability (by resource)

Proven &
Probable
03/26/2016
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
03/26/2016
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 -5.43M
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 -3.69M
Maximum Profit (Gold): $-78.91M $-36.46M n/a $42.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-78.91M $-36.46M n/a $42.45M
Max Profit / Current MCap: n/a n/a n/a 0.710
Max Profit Per Share (Gold): $-0.09 $-0.04 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.09 $-0.04 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $87.68 $78.30 n/a $-9.38
FD Mkt. Cap / Silver Eq.: $1.09 $1.06 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
7.21% 5.95% n/a -1.26%

Reserves &
Resources
03/26/2016
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.): 1.90M 1.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.04M 1.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.26M
Maximum Profit (Gold): $-133.71M $-61.77M n/a $71.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-133.71M $-61.77M n/a $71.94M
Max Profit / Current MCap: n/a n/a n/a 1.203
Max Profit Per Share (Gold): $-0.15 $-0.07 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.15 $-0.07 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $51.74 $46.21 n/a $-5.53
FD Mkt. Cap / Silver Eq.: $0.65 $0.62 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
4.26% 3.51% n/a -0.74%

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.     ×