Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MJS
CAD
OTCMKTS:MJGCF
USD
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 1.6Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$44.89M which is a fall of roughly 10% over the last one months. As of 04/23/2022 they have ~$17M debt and ~$35M cash. They have 1,046M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$49.61M
$44.89M
04/23/2022
$-4.72M
Total Assets:
$107.00M
$107.00M
04/23/2022
$0.00M
Total Liabilities:
$29.00M
$29.00M
04/23/2022
$0.00M
Current Assets:
$20.00M
$20.00M
04/23/2022
$0.00M
Current Liabilities:
$34.00M
$34.00M
04/23/2022
$0.00M
Total Debt:
$17.00M
$17.00M
04/23/2022
$0.00M
Cash:
$35.00M
$35.00M
04/23/2022
$0.00M
Enterprise Value:
$31.61M
$26.89M
11/08/1970
$-4.72M
Cash Flow:
$8.72M
$8.00M
never
$-0.72M
Cash Flow Multiple:
5.69
5.61
never
-0.08
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/23/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/23/2022
0.00%
Misc
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,046,000,000
1,046,000,000
04/23/2022
0
Shares (FD):
1,046,000,000
1,046,000,000
04/23/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/23/2022
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/23/2022
0
Production (Silver Eq Oz.) :
(guess) 1,201,058
(guess) 1,267,749
04/23/2022
66,691
Initial CapEx (Outstanding):
$60.00M120.94% of Mkt.Cap
$60.00M133.66% of Mkt.Cap
04/23/2022
$0.00M
Funding Option:
n/a
n/a
04/23/2022
n/a
Documentation:
none
PRODUCER
04/23/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
04/23/2022 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
04/23/2022
0.00M
Measured & Indicated:
0.80M
0.80M
04/23/2022
0.00M
Inferred:
0.80M
0.80M
04/23/2022
0.00M
Reserves & Resources:
1.60M
1.60M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/23/2022
0.00M
Measured & Indicated:
0.54M
0.54M
04/23/2022
0.00M
Inferred:
0.34M
0.34M
04/23/2022
0.00M
Reserves & Resources:
0.88M
0.88M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/23/2022
0oz.
Cash Cost:
$650
$650
04/23/2022
$0.00
Extra Operating Cost:
$450
$450
04/23/2022
$0.00
Average Grade:
1.20 g/t
1.20 g/t
04/23/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/23/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
04/23/2022
0.00M
Annual Production:
30,000oz.
30,000oz.
04/23/2022
0oz.
Cash Cost:
$750
$750
04/23/2022
$0
Extra Operating Cost:
$450
$450
04/23/2022
$0
SILVER
04/23/2022 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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/23/2022
$0.00
Average Grade:
n/a
n/a
04/23/2022
n/a
Recovery Rate:
n/a
n/a
04/23/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/23/2022
0.00M
Annual Production:
n/a
n/a
04/23/2022
n/a
Cash Cost:
n/a
n/a
04/23/2022
n/a
Extra Operating Cost:
n/a
n/a
04/23/2022
n/a
Property
Last Analysis Data (04/23/2022)
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. (They get 70%)
Goal is to increase that to 100,000.
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. (They get 70%)
Goal is to increase that to 100,000.
Profitability (by resource)
Proven & Probable
04/23/2022 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
04/23/2022 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.):
0.80M
0.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.56M
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.42M
Maximum Profit (Gold):
$158.13M
$145.07M
n/a
$-13.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$158.13M
$145.07M
n/a
$-13.06M
Max Profit / Current MCap:
3.187
3.232
n/a
0.044
Max Profit Per Share (Gold):
$0.15
$0.14
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.15
$0.14
n/a
$-0.01
Total Free Profit Per Share:
$0.09
$0.08
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$91.19
$82.52
n/a
$-8.68
FD Mkt. Cap / Silver Eq.:
$1.14
$0.98
n/a
$-0.16
FD Mkt. Cap / Per Metal as % Spot Price:
4.72%
4.43%
n/a
-0.29%
Reserves & Resources
04/23/2022 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.):
1.60M
1.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.11M
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.93M
Maximum Profit (Gold):
$256.96M
$235.73M
n/a
$-21.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$256.96M
$235.73M
n/a
$-21.22M
Max Profit / Current MCap:
5.180
5.251
n/a
0.072
Max Profit Per Share (Gold):
$0.25
$0.23
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.25
$0.23
n/a
$-0.02
Total Free Profit Per Share:
$0.19
$0.17
n/a
$-0.02
FD Mkt. Cap / Gold Eq.:
$56.12
$50.78
n/a
$-5.34
FD Mkt. Cap / Silver Eq.:
$0.70
$0.60
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
2.91%
2.73%
n/a
-0.18%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/25/2022
Spot Gold:
$1,930.50
$1,861.90
05/25/2022
$-68.60
Spot Silver:
$24.11
$22.03
05/25/2022
$-2.08
Gold:Silver Ratio:
80.07
84.52
05/25/2022
4.45
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: