Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:MNDJF
USD
TSE:MND
CAD
Description
Mandalay Resources Corp are a gold focused mid-tier producer with three producing mines in Australia, Chile and Sweden and exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$218.24M which is a rise of roughly 23% over the last five months. As of 12/17/2021 they have ~$48M debt and ~$30M cash. They have 92M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$177.36M
$218.24M
12/17/2021
$40.88M
Total Assets:
$330.00M
$330.00M
12/17/2021
$0.00M
Total Liabilities:
$140.00M
$140.00M
12/17/2021
$0.00M
Current Assets:
$120.00M
$120.00M
12/17/2021
$0.00M
Current Liabilities:
$88.00M
$88.00M
12/17/2021
$0.00M
Total Debt:
$48.00M
$48.00M
12/17/2021
$0.00M
Cash:
$30.00M
$30.00M
12/17/2021
$0.00M
Enterprise Value:
$195.36M
$236.24M
06/27/1977
$40.88M
Cash Flow:
$27.83M
$28.97M
never
$1.15M
Cash Flow Multiple:
6.37
7.53
never
1.16
Net Debt to Cash Flow Ratio:
0.65
0.62
never
-0.03
Finance within 1 year:
12/17/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/17/2021
0.00%
Misc
12/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
91,717,000
91,717,000
12/17/2021
0
Shares (FD):
94,500,000
94,500,000
12/17/2021
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
12/17/2021
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
12/17/2021
0
Production (Silver Eq Oz.) :
(guess) 8,046,106
(guess) 8,397,685
12/17/2021
351,580
Initial CapEx (Outstanding):
n/a
n/a
12/17/2021
n/a
Funding Option:
n/a
n/a
12/17/2021
n/a
Documentation:
none
PRODUCER
12/17/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.80M
0.80M
12/17/2021
0.00M
Measured & Indicated:
2.00M
2.00M
12/17/2021
0.00M
Inferred:
0.50M
0.50M
12/17/2021
0.00M
Reserves & Resources:
2.50M
2.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.72M
0.72M
12/17/2021
0.00M
Measured & Indicated:
1.58M
1.58M
12/17/2021
0.00M
Inferred:
0.23M
0.23M
12/17/2021
0.00M
Reserves & Resources:
1.81M
1.81M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
12/17/2021
0oz.
Cash Cost:
$850
$850
12/17/2021
$0.00
Extra Operating Cost:
$550
$550
12/17/2021
$0.00
Average Grade:
2.00 g/t
2.00 g/t
12/17/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/17/2021
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
12/17/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
12/17/2021
0oz.
Cash Cost:
$900
$900
12/17/2021
$0
Extra Operating Cost:
$500
$500
12/17/2021
$0
SILVER
12/17/2021 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
12/17/2021
0.00M
Measured & Indicated:
n/a
n/a
12/17/2021
0.00M
Inferred:
n/a
n/a
12/17/2021
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
12/17/2021
0.00M
Measured & Indicated:
n/a
n/a
12/17/2021
0.00M
Inferred:
n/a
n/a
12/17/2021
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
12/17/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/17/2021
$0.00
Average Grade:
n/a
n/a
12/17/2021
n/a
Recovery Rate:
n/a
n/a
12/17/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/17/2021
0.00M
Annual Production:
n/a
n/a
12/17/2021
n/a
Cash Cost:
n/a
n/a
12/17/2021
n/a
Extra Operating Cost:
n/a
n/a
12/17/2021
n/a
Property
Last Analysis Data (12/17/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Costerfield, Victoria , Australia
Costerfield / Cuffley
100%
1,300
n/a
show
Low cash costs.
PEA to expand production to Cuffley. 500,000 oz deposit.
Exploration
Nunavut , Canada
Ulu
100%
n/a
n/a
n/a
Production
Coyhaique , Chile
Cerro Bayo
100%
n/a
n/a
show
3 million oz of silver production at low cash costs.
Exploration
La Serena , Chile
La Quebrada
100%
n/a
n/a
show
11 million oz silver deposit.
Becoming an advanced project.
Exploration
Chihuahua , Mexico
La Bufa
0%
n/a
n/a
n/a
Production
Skelleftea , Sweden
Bjorkdal
100%
n/a
n/a
show
45,000 oz production at very high cash costs. They plan to double production by 2016.
Exploration
Skelleftea , Sweden
Bjorkdal Exploration
100%
n/a
n/a
n/a
Exploration
Sweden
Bjorkdale
100% (guess)
n/a
n/a
show
Merger with Elgin Mining in 2014,
1.5 million oz deposit.
50,000 oz per year.
Exploration
Skelleftea , Sweden
Norrliden
90%
n/a
n/a
n/a
Exploration
Imperial Co, Ca , USA
Oro Cruz
0%
n/a
n/a
n/a
Total Land Package Size (ha):
1,300
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Costerfield, Victoria , Australia
Costerfield / Cuffley
100%
1,300
n/a
show
Low cash costs.
PEA to expand production to Cuffley. 500,000 oz deposit.
Exploration
Nunavut , Canada
Ulu
100%
n/a
n/a
n/a
Production
Coyhaique , Chile
Cerro Bayo
100%
n/a
n/a
show
3 million oz of silver production at low cash costs.
Exploration
La Serena , Chile
La Quebrada
100%
n/a
n/a
show
11 million oz silver deposit.
Becoming an advanced project.
Exploration
Chihuahua , Mexico
La Bufa
0%
n/a
n/a
n/a
Production
Skelleftea , Sweden
Bjorkdal
100%
n/a
n/a
show
45,000 oz production at very high cash costs. They plan to double production by 2016.
Exploration
Skelleftea , Sweden
Bjorkdal Exploration
100%
n/a
n/a
n/a
Exploration
Sweden
Bjorkdale
100% (guess)
n/a
n/a
show
Merger with Elgin Mining in 2014,
1.5 million oz deposit.
50,000 oz per year.
Exploration
Skelleftea , Sweden
Norrliden
90%
n/a
n/a
n/a
Exploration
Imperial Co, Ca , USA
Oro Cruz
0%
n/a
n/a
n/a
Total Land Package Size (ha):
1,300
Profitability (by resource)
Proven & Probable
12/17/2021 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
2.81M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.53M
Maximum Profit (Gold):
$200.34M
$208.61M
n/a
$8.27M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$200.34M
$208.61M
n/a
$8.27M
Max Profit / Current MCap:
1.130
0.956
n/a
-0.174
Max Profit Per Share (Gold):
$2.12
$2.21
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.12
$2.21
n/a
$0.09
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$246.33
$303.11
n/a
$56.78
FD Mkt. Cap / Silver Eq.:
$3.06
$3.61
n/a
$0.55
FD Mkt. Cap / Per Metal as % Spot Price:
13.70%
16.71%
n/a
3.01%
Measured & Indicated
12/17/2021 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.03M
P L A U S I B L E
Gold Eq. Oz.:
1.58M
1.58M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.57M
Maximum Profit (Gold):
$440.75M
$458.93M
n/a
$18.18M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$440.75M
$458.93M
n/a
$18.18M
Max Profit / Current MCap:
2.485
2.103
n/a
-0.382
Max Profit Per Share (Gold):
$4.66
$4.86
n/a
$0.19
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.66
$4.86
n/a
$0.19
Total Free Profit Per Share:
$2.26
$1.90
n/a
$-0.37
FD Mkt. Cap / Gold Eq.:
$111.97
$137.78
n/a
$25.81
FD Mkt. Cap / Silver Eq.:
$1.39
$1.64
n/a
$0.25
FD Mkt. Cap / Per Metal as % Spot Price:
6.23%
7.60%
n/a
1.37%
Reserves & Resources
12/17/2021 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
8.79M
P L A U S I B L E
Gold Eq. Oz.:
1.81M
1.81M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.36M
Maximum Profit (Gold):
$503.35M
$524.12M
n/a
$20.77M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$503.35M
$524.12M
n/a
$20.77M
Max Profit / Current MCap:
2.838
2.402
n/a
-0.437
Max Profit Per Share (Gold):
$5.33
$5.55
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.33
$5.55
n/a
$0.22
Total Free Profit Per Share:
$2.93
$2.59
n/a
$-0.34
FD Mkt. Cap / Gold Eq.:
$98.04
$120.64
n/a
$22.60
FD Mkt. Cap / Silver Eq.:
$1.22
$1.44
n/a
$0.22
FD Mkt. Cap / Per Metal as % Spot Price:
5.45%
6.65%
n/a
1.20%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/18/2022
Spot Gold:
$1,797.50
$1,813.90
05/18/2022
$16.40
Spot Silver:
$22.34
$21.60
05/18/2022
$-0.74
Gold:Silver Ratio:
80.46
83.98
05/18/2022
3.52
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: