Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:AYA
CAD
OTCMKTS:MYAGF
USD
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 70Moz. are in the measured and indicated category. They have a market capitalisation of ~C$580.88M which is a fall of roughly 32% over the last nine months. As of 09/02/2021 they have no debt and ~C$28.87M cash. They have 97M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/02/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$858.16M
$580.88M
09/02/2021
$-277.28M
Total Assets:
$43.69M
$42.91M
09/02/2021
$-0.78M
Total Liabilities:
$7.15M
$7.02M
09/02/2021
$-0.13M
Current Assets:
$29.39M
$28.87M
09/02/2021
$-0.52M
Current Liabilities:
$4.77M
$4.68M
09/02/2021
$-0.09M
Total Debt:
$0.00M
$0.00M
09/02/2021
$0.00M
Cash:
$29.39M
$28.87M
09/02/2021
$-0.52M
Enterprise Value:
$828.77M
$552.01M
06/29/1987
$-276.75M
Cash Flow:
$6.47M
$4.20M
never
$-2.27M
Cash Flow Multiple:
132.68
138.31
never
5.63
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/02/2021
n/a
Tax Rate:
(guess) 20.00%
(guess) 20.00%
02/22/2022
0.00%
Misc
09/02/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
97,075,000
97,075,000
09/02/2021
0
Shares (FD):
109,000,000
109,000,000
09/02/2021
0
Insider Ownership:
n/a
60%
02/22/2022
60%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
09/02/2021
n/a
Production (Gold Eq Oz.):
(guess) 19,805
(guess) 17,730
09/02/2021
-2,075
Production (Silver Eq Oz.) :
(guess) 1,500,000
(guess) 1,500,000
09/02/2021
0
Initial CapEx (Outstanding):
$3.50M0.41% of Mkt.Cap
$3.50M0.6% of Mkt.Cap
09/02/2021
$0.00M
Funding Option:
n/a
n/a
09/02/2021
n/a
Documentation:
none
PRODUCER
02/22/2022
n/a
Value Adjustment:
100%
200%
never
100%
Resource Data
GOLD
09/02/2021 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
09/02/2021
0.00M
Measured & Indicated:
n/a
n/a
09/02/2021
0.00M
Inferred:
n/a
n/a
09/02/2021
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
09/02/2021
0.00M
Measured & Indicated:
n/a
n/a
09/02/2021
0.00M
Inferred:
n/a
n/a
09/02/2021
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
09/02/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/02/2021
$0.00
Average Grade:
n/a
n/a
09/02/2021
n/a
Recovery Rate:
n/a
n/a
09/02/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/02/2021
0.00M
Annual Production:
n/a
n/a
09/02/2021
n/a
Cash Cost:
n/a
n/a
09/02/2021
n/a
Extra Operating Cost:
n/a
n/a
09/02/2021
n/a
SILVER
09/02/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
70.00M
02/22/2022
60.00M
Measured & Indicated:
44.00M
70.00M
02/22/2022
26.00M
Inferred:
55.00M
55.00M
02/22/2022
0.00M
Reserves & Resources:
99.00M
125.00M
never
26.00M
P L A U S I B L E
Proven & Probable:
8.50M
59.50M
02/22/2022
51.00M
Measured & Indicated:
31.62M
59.50M
02/22/2022
27.88M
Inferred:
23.38M
23.38M
02/22/2022
0.00M
Reserves & Resources:
55.00M
82.88M
never
27.88M
C U R R E N T
Annual Production:
(guess) 1,500,000oz.
(guess) 1,500,000oz.
09/02/2021
0oz.
Cash Cost:
$11.50
$11.50
09/02/2021
$0.00
Extra Operating Cost:
$7.00
$7.00
09/02/2021
$0.00
Average Grade:
300.00 g/t
300.00 g/t
09/02/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
02/22/2022
0.00%
F U T U R E
Proven & Probable:
100.00M
70.00M
02/22/2022
-30.00M
Annual Production:
6,000,000oz.
8,000,000oz.
02/22/2022
2,000,000oz.
Cash Cost:
$11.00
$9.00
02/22/2022
$-2.00
Extra Operating Cost:
$8.00
$7.00
02/22/2022
$-1.00
Property
Last Analysis Data (09/02/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
85% (guess)
1
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):
2
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Africa , Morocco
Zgounder
85% (guess)
1
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):
2
Profitability (by resource)
Proven & Probable
09/02/2021 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
0.70M
Total (Silver Eq. Oz.):
10.00M
70.00M
n/a
60.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.59M
Silver Eq. Oz.:
8.50M
59.50M
n/a
51.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$73.30M
$499.80M
n/a
$426.50M
Total Maximum Profit:
$73.30M
$499.80M
n/a
$426.50M
Max Profit / Current MCap:
0.085
0.860
n/a
0.775
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.67
$4.59
n/a
$3.91
Total Max Profit Per Share:
$0.67
$4.59
n/a
$3.91
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$7,646.60
$825.97
n/a
$-6,820.62
FD Mkt. Cap / Silver Eq.:
$100.96
$9.76
n/a
$-91.20
FD Mkt. Cap / Per Metal as % Spot Price:
422.60%
44.38%
n/a
-378.23%
Measured & Indicated
09/02/2021 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
0.25M
Total (Silver Eq. Oz.):
44.00M
70.00M
n/a
26.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.29M
Silver Eq. Oz.:
31.62M
59.50M
n/a
27.88M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$272.69M
$499.80M
n/a
$227.11M
Total Maximum Profit:
$272.69M
$499.80M
n/a
$227.11M
Max Profit / Current MCap:
0.318
0.860
n/a
0.543
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$2.50
$4.59
n/a
$2.08
Total Max Profit Per Share:
$2.50
$4.59
n/a
$2.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$2,055.54
$825.97
n/a
$-1,229.56
FD Mkt. Cap / Silver Eq.:
$27.14
$9.76
n/a
$-17.38
FD Mkt. Cap / Per Metal as % Spot Price:
113.60%
44.38%
n/a
-69.23%
Reserves & Resources
09/02/2021 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.):
99.00M
125.00M
n/a
26.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.25M
Silver Eq. Oz.:
55.00M
82.88M
n/a
27.88M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$474.28M
$696.15M
n/a
$221.87M
Total Maximum Profit:
$474.28M
$696.15M
n/a
$221.87M
Max Profit / Current MCap:
0.553
1.198
n/a
0.646
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$4.35
$6.39
n/a
$2.04
Total Max Profit Per Share:
$4.35
$6.39
n/a
$2.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,181.85
$593.01
n/a
$-588.85
FD Mkt. Cap / Silver Eq.:
$15.60
$7.01
n/a
$-8.60
FD Mkt. Cap / Per Metal as % Spot Price:
65.32%
31.86%
n/a
-33.46%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/02/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7945
CAD 0.7803
05/24/2022
Spot Gold:
$1,809.40
$1,861.30
05/24/2022
$51.90
Spot Silver:
$23.89
$22.00
05/24/2022
$-1.89
Gold:Silver Ratio:
75.74
84.60
05/24/2022
8.87
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: