Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:AUMN
CAD
NYSEAMERICAN:AUMN
USD
Description
Golden Minerals Co are a gold and silver focused junior, emerging mid-tier producer with one producing mine in Mexico and three exploration properties. Currently they produce roughly 15koz. of gold per year. They have approximately 0.05Moz. of gold and 60Moz. of silver in the reserves and resources category of which 0.05Moz. of gold and 35Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$50.51M which is a fall of roughly 43% over the last ten months. As of 04/05/2022 they have no debt and ~$12M cash. They have 163M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$89.15M
$50.51M
04/05/2022
$-38.63M
Total Assets:
$15.00M
$15.00M
04/05/2022
$0.00M
Total Liabilities:
$5.00M
$5.00M
04/05/2022
$0.00M
Current Assets:
$9.00M
$9.00M
04/05/2022
$0.00M
Current Liabilities:
$1.50M
$1.50M
04/05/2022
$0.00M
Total Debt:
$0.00M
$0.00M
04/05/2022
$0.00M
Cash:
$12.00M
$12.00M
04/05/2022
$0.00M
Enterprise Value:
$77.15M
$38.51M
03/22/1971
$-38.63M
Cash Flow:
$5.50M
$4.87M
never
$-0.62M
Cash Flow Multiple:
16.21
10.36
never
-5.85
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/05/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/05/2022
0.00%
Misc
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
163,000,000
163,000,000
04/05/2022
0
Shares (FD):
185,000,000
185,000,000
04/05/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2021
04/05/2022
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/05/2022
0
Production (Silver Eq Oz.) :
(guess) 1,188,447
(guess) 1,251,701
04/05/2022
63,254
Initial CapEx (Outstanding):
n/a
n/a
04/05/2022
n/a
Funding Option:
n/a
n/a
04/05/2022
n/a
Documentation:
none
PRODUCER
01/05/2023
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.05M
0.05M
04/05/2022
0.00M
Measured & Indicated:
0.05M
0.05M
04/05/2022
0.00M
Inferred:
n/a
n/a
04/05/2022
0.00M
Reserves & Resources:
0.05M
0.05M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.04M
0.04M
04/05/2022
0.00M
Measured & Indicated:
0.04M
0.04M
04/05/2022
0.00M
Inferred:
n/a
n/a
04/05/2022
0.00M
Reserves & Resources:
0.04M
0.04M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/05/2022
0oz.
Cash Cost:
$900
$900
04/05/2022
$0.00
Extra Operating Cost:
$500
$500
04/05/2022
$0.00
Average Grade:
n/a
n/a
04/05/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/05/2023
0.00%
F U T U R E
Proven & Probable:
0.05M
0.05M
04/05/2022
0.00M
Annual Production:
n/a
n/a
04/05/2022
n/a
Cash Cost:
n/a
n/a
04/05/2022
n/a
Extra Operating Cost:
n/a
n/a
04/05/2022
n/a
SILVER
04/05/2022 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
04/05/2022
0.00M
Measured & Indicated:
35.00M
35.00M
04/05/2022
0.00M
Inferred:
25.00M
25.00M
04/05/2022
0.00M
Reserves & Resources:
60.00M
60.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/05/2022
0.00M
Measured & Indicated:
25.20M
25.20M
04/05/2022
0.00M
Inferred:
11.25M
11.25M
04/05/2022
0.00M
Reserves & Resources:
36.45M
36.45M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/05/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/05/2022
$0.00
Average Grade:
320.00 g/t
320.00 g/t
04/05/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/05/2023
0.00%
F U T U R E
Proven & Probable:
45.00M
45.00M
04/05/2022
0.00M
Annual Production:
3,000,000oz.
3,000,000oz.
04/05/2022
0oz.
Cash Cost:
$12.00
$12.00
04/05/2022
$0.00
Extra Operating Cost:
$8.00
$8.00
04/05/2022
$0.00
Property
Last Analysis Data (04/05/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Pocitos , Argentina
El Quevar
30%
55,000
n/a
show
PEA in 2018.
Need permitting and feasibility.
JV with Barrick.
Production
Durango , Mexico
Velardena district
100%
550
n/a
show
Mine is on care and maintenance.
Updated PEA in 2020.
Exploration
Mexico , Mexico
Rodeo
100%
1,900
Open Pit
show
150,000 deposit.
.6 got
Exploration
Nevada , USA
Sand Canyon
60%
4,000
Open Pit
show
Early exploration
Total Land Package Size (ha):
61,450
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Pocitos , Argentina
El Quevar
30%
55,000
n/a
show
PEA in 2018.
Need permitting and feasibility.
JV with Barrick.
Production
Durango , Mexico
Velardena district
100%
550
n/a
show
Mine is on care and maintenance.
Updated PEA in 2020.
Exploration
Mexico , Mexico
Rodeo
100%
1,900
Open Pit
show
150,000 deposit.
.6 got
Exploration
Nevada , USA
Sand Canyon
60%
4,000
Open Pit
show
Early exploration
Total Land Package Size (ha):
61,450
Profitability (by resource)
Proven & Probable
04/05/2022 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.):
0.05M
0.05M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.19M
P L A U S I B L E
Gold Eq. Oz.:
0.04M
0.04M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.17M
Maximum Profit (Gold):
$18.56M
$16.45M
n/a
$-2.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$18.56M
$16.45M
n/a
$-2.11M
Max Profit / Current MCap:
0.208
0.326
n/a
0.117
Max Profit Per Share (Gold):
$0.10
$0.09
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.10
$0.09
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$2,201.18
$1,247.27
n/a
$-953.91
FD Mkt. Cap / Silver Eq.:
$27.78
$14.95
n/a
$-12.84
FD Mkt. Cap / Per Metal as % Spot Price:
114.42%
66.91%
n/a
-47.52%
Measured & Indicated
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
9.24%
9.69%
n/a
0.45%
Percentage Silver:
90.76%
90.31%
n/a
-0.45%
Total (Gold Eq. Oz.):
0.49M
0.46M
n/a
-0.02M
Total (Silver Eq. Oz.):
38.57M
38.76M
n/a
0.19M
P L A U S I B L E
Gold Eq. Oz.:
0.36M
0.34M
n/a
-0.02M
Silver Eq. Oz.:
28.41M
28.58M
n/a
0.17M
Maximum Profit (Gold):
$18.56M
$16.45M
n/a
$-2.11M
Maximum Profit (Silver):
$94.37M
$51.60M
n/a
$-42.78M
Total Maximum Profit:
$112.93M
$68.05M
n/a
$-44.89M
Max Profit / Current MCap:
1.267
1.347
n/a
0.080
Max Profit Per Share (Gold):
$0.10
$0.09
n/a
$-0.01
Max Profit Per Share (Silver):
$0.51
$0.28
n/a
$-0.23
Total Max Profit Per Share:
$0.61
$0.37
n/a
$-0.24
Total Free Profit Per Share:
$0.01
$0.00
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$248.63
$147.49
n/a
$-101.13
FD Mkt. Cap / Silver Eq.:
$3.14
$1.77
n/a
$-1.37
FD Mkt. Cap / Per Metal as % Spot Price:
12.92%
7.91%
n/a
-5.01%
Reserves & Resources
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
5.61%
5.89%
n/a
0.28%
Percentage Silver:
94.39%
94.11%
n/a
-0.28%
Total (Gold Eq. Oz.):
0.80M
0.76M
n/a
-0.04M
Total (Silver Eq. Oz.):
63.57M
63.76M
n/a
0.19M
P L A U S I B L E
Gold Eq. Oz.:
0.50M
0.48M
n/a
-0.02M
Silver Eq. Oz.:
39.66M
39.83M
n/a
0.17M
Maximum Profit (Gold):
$18.56M
$16.45M
n/a
$-2.11M
Maximum Profit (Silver):
$136.51M
$74.63M
n/a
$-61.87M
Total Maximum Profit:
$155.06M
$91.08M
n/a
$-63.98M
Max Profit / Current MCap:
1.739
1.803
n/a
0.064
Max Profit Per Share (Gold):
$0.10
$0.09
n/a
$-0.01
Max Profit Per Share (Silver):
$0.74
$0.40
n/a
$-0.33
Total Max Profit Per Share:
$0.84
$0.49
n/a
$-0.35
Total Free Profit Per Share:
$0.24
$0.13
n/a
$-0.11
FD Mkt. Cap / Gold Eq.:
$178.10
$105.83
n/a
$-72.27
FD Mkt. Cap / Silver Eq.:
$2.25
$1.27
n/a
$-0.98
FD Mkt. Cap / Per Metal as % Spot Price:
9.26%
5.68%
n/a
-3.58%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/05/2023
Spot Gold:
$1,923.70
$1,864.20
02/05/2023
$-59.50
Spot Silver:
$24.28
$22.34
02/05/2023
$-1.94
Gold:Silver Ratio:
79.23
83.45
02/05/2023
4.22
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: