Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:AYASF
USD
TSE:AYA
CAD
Description
Aya Gold & Silver Inc are a silver focused junior, emerging mid-tier producer with one mine in development in Morocco and three exploration properties. They have approximately 125Moz. of silver in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~C$700.64M which is a rise of roughly 11% over the last eight months. As of 05/29/2022 they have no debt and ~C$79.99M cash. They have 105M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$632.46M
$700.64M
05/29/2022
$68.19M
Total Assets:
$160.82M
$153.24M
05/29/2022
$-7.58M
Total Liabilities:
$21.18M
$20.18M
05/29/2022
$-1.00M
Current Assets:
$92.57M
$88.21M
05/29/2022
$-4.36M
Current Liabilities:
$16.47M
$15.70M
05/29/2022
$-0.78M
Total Debt:
$0.00M
$0.00M
05/29/2022
$0.00M
Cash:
$83.94M
$79.99M
05/29/2022
$-3.96M
Enterprise Value:
$548.52M
$620.66M
09/01/1989
$72.14M
Cash Flow:
$5.55M
$7.78M
never
$2.23M
Cash Flow Multiple:
113.98
90.07
never
-23.91
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
05/29/2022
n/a
Tax Rate:
(guess) 20.00%
(guess) 20.00%
09/17/2022
0.00%
Misc
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
105,000,000
105,000,000
05/29/2022
0
Shares (FD):
116,000,000
116,000,000
05/29/2022
0
Insider Ownership:
n/a
55%
09/17/2022
55%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
05/29/2022
n/a
Production (Gold Eq Oz.):
(guess) 20,272
(guess) 20,906
05/29/2022
634
Production (Silver Eq Oz.) :
(guess) 1,700,000
(guess) 1,700,000
05/29/2022
0
Initial CapEx (Outstanding):
$3.50M0.55% of Mkt.Cap
$3.50M0.5% of Mkt.Cap
05/29/2022
$0.00M
Funding Option:
n/a
n/a
05/29/2022
n/a
Documentation:
none
PRODUCER
09/17/2022
n/a
Value Adjustment:
150%
200%
never
50%
Resource Data
GOLD
05/29/2022 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
05/29/2022
0.00M
Measured & Indicated:
n/a
n/a
05/29/2022
0.00M
Inferred:
n/a
n/a
05/29/2022
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
05/29/2022
0.00M
Measured & Indicated:
n/a
n/a
05/29/2022
0.00M
Inferred:
n/a
n/a
05/29/2022
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
05/29/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/29/2022
$0.00
Average Grade:
n/a
n/a
05/29/2022
n/a
Recovery Rate:
n/a
n/a
05/29/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/29/2022
0.00M
Annual Production:
n/a
n/a
05/29/2022
n/a
Cash Cost:
n/a
n/a
05/29/2022
n/a
Extra Operating Cost:
n/a
n/a
05/29/2022
n/a
SILVER
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
70.00M
70.00M
05/29/2022
0.00M
Measured & Indicated:
90.00M
100.00M
09/13/2022
10.00M
Inferred:
25.00M
25.00M
09/13/2022
0.00M
Reserves & Resources:
115.00M
125.00M
never
10.00M
P L A U S I B L E
Proven & Probable:
59.50M
59.50M
05/29/2022
0.00M
Measured & Indicated:
73.10M
79.90M
09/13/2022
6.80M
Inferred:
10.63M
10.63M
09/13/2022
0.00M
Reserves & Resources:
83.73M
90.53M
never
6.80M
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 1,700,000oz.
05/29/2022
0oz.
Cash Cost:
$11.00
$11.00
05/29/2022
$0.00
Extra Operating Cost:
$7.00
$7.00
05/29/2022
$0.00
Average Grade:
300.00 g/t
300.00 g/t
05/29/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
09/17/2022
0.00%
F U T U R E
Proven & Probable:
95.00M
125.00M
09/13/2022
30.00M
Annual Production:
7,500,000oz.
10,000,000oz.
09/13/2022
2,500,000oz.
Cash Cost:
$10.00
$10.00
05/29/2022
$0.00
Extra Operating Cost:
$8.00
$8.00
05/29/2022
$0.00
Property
Last Analysis Data (05/29/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
85% (guess)
9,600
Open Pit
show
Production scheduled for 2014 at 1 million oz per year.
Exploration
Africa , Morocco
233263
100% (guess)
1
n/a
show
Early exploration.
Exploration
Marrakech , Morocco
Amizmiz
100%
n/a
n/a
n/a
Exploration
Africa , Morocco
Boumadine
100%
n/a
n/a
show
Early exploration.
25 million oz.
Plus lead, zinc, and gold offsets.
Past producing mine.
Total Land Package Size (ha):
9,601
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
100% (guess)
9,600
Open Pit
show
Production scheduled for 2014 at 1 million oz per year.
Exploration
Africa , Morocco
233263
100% (guess)
1
n/a
show
Early exploration.
Exploration
Marrakech , Morocco
Amizmiz
100%
n/a
n/a
n/a
Exploration
Africa , Morocco
Boumadine
100%
n/a
n/a
show
Early exploration.
25 million oz.
Plus lead, zinc, and gold offsets.
Past producing mine.
Total Land Package Size (ha):
9,601
Profitability (by resource)
Proven & Probable
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.03M
Total (Silver Eq. Oz.):
70.00M
70.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.02M
Silver Eq. Oz.:
59.50M
59.50M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$485.52M
$816.82M
n/a
$331.30M
Total Maximum Profit:
$485.52M
$816.82M
n/a
$331.30M
Max Profit / Current MCap:
0.768
1.166
n/a
0.398
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$4.19
$7.04
n/a
$2.86
Total Max Profit Per Share:
$4.19
$7.04
n/a
$2.86
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$891.38
$957.53
n/a
$66.15
FD Mkt. Cap / Silver Eq.:
$10.63
$11.78
n/a
$1.15
FD Mkt. Cap / Per Metal as % Spot Price:
48.14%
49.64%
n/a
1.50%
Measured & Indicated
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.16M
Total (Silver Eq. Oz.):
90.00M
100.00M
n/a
10.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.11M
Silver Eq. Oz.:
73.10M
79.90M
n/a
6.80M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$596.50M
$1,096.87M
n/a
$500.37M
Total Maximum Profit:
$596.50M
$1,096.87M
n/a
$500.37M
Max Profit / Current MCap:
0.943
1.566
n/a
0.622
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$5.14
$9.46
n/a
$4.31
Total Max Profit Per Share:
$5.14
$9.46
n/a
$4.31
Total Free Profit Per Share:
$0.00
$1.38
n/a
$1.38
FD Mkt. Cap / Gold Eq.:
$725.54
$713.05
n/a
$-12.49
FD Mkt. Cap / Silver Eq.:
$8.65
$8.77
n/a
$0.12
FD Mkt. Cap / Per Metal as % Spot Price:
39.18%
36.97%
n/a
-2.22%
Reserves & Resources
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.17M
Total (Silver Eq. Oz.):
115.00M
125.00M
n/a
10.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.11M
Silver Eq. Oz.:
83.73M
90.53M
n/a
6.80M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$683.20M
$1,242.73M
n/a
$559.53M
Total Maximum Profit:
$683.20M
$1,242.73M
n/a
$559.53M
Max Profit / Current MCap:
1.080
1.774
n/a
0.693
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$5.89
$10.71
n/a
$4.82
Total Max Profit Per Share:
$5.89
$10.71
n/a
$4.82
Total Free Profit Per Share:
$0.00
$2.63
n/a
$2.63
FD Mkt. Cap / Gold Eq.:
$633.47
$629.36
n/a
$-4.10
FD Mkt. Cap / Silver Eq.:
$7.55
$7.74
n/a
$0.19
FD Mkt. Cap / Per Metal as % Spot Price:
34.21%
32.63%
n/a
-1.58%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/29/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7845
CAD 0.7475
01/31/2023
Spot Gold:
$1,851.60
$1,928.80
01/31/2023
$77.20
Spot Silver:
$22.08
$23.72
01/31/2023
$1.64
Gold:Silver Ratio:
83.86
81.32
01/31/2023
-2.54
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: