Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Golden Minerals Co

www: www.goldenminerals.com   email: investor.relations@goldenminerals.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

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)

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.     ×