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

Majestic Gold Corp

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

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

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): $60.00M
120.94% of Mkt.Cap		 $60.00M
133.66% 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)

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.     ×