Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Aya Gold & Silver Inc

www: www.ayagoldsilver.com   email: info@ayagoldsilver.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:AYA CAD
OTCMKTS:AYASF USD

Description

Aya Gold & Silver Inc are a silver focused mid-tier producer with one mine in development in Morocco and two exploration properties. They have approximately 400Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1643.48M which is a rise of roughly 61% over the last five months. As of 05/11/2025 they have ~C$99M debt and ~C$119.98M cash. They have 141M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 05/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,020.21M $1,643.48M 06/11/2025
MCap (OS): $941.18M $1,524.55M 06/11/2025
Total Assets: $111.36M $110.69M 05/11/2025
Total Liabilities: $91.24M $90.70M 05/11/2025
Current Assets: $48.86M $119.98M 06/11/2025
Current Liabilities: $15.09M $15.00M 05/11/2025
Total Debt: $99.87M $99.27M 05/11/2025
Cash: $48.86M $119.98M 06/11/2025
Debt (Net): $51.01M $-20.71M
Enterprise Value: $1,071.22M $1,622.77M 06/03/2021
Cash Flow: $39.83M $136.80M never
Cash Flow Multiple: 25.61 12.01 never
Net Debt to
Cash Flow Ratio:		 1.28 n/a never
Finance within 1 year: 05/11/2025
Misc 05/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 131,000,000 141,000,000 06/11/2025
Shares (FD): 142,000,000 152,000,000 06/11/2025
Insider Ownership: n/a 50% 10/12/2025
Dividend (Annual): n/a n/a 10/12/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 05/11/2025
Production (Gold Eq Oz.): (guess) 
51,110		 (guess) 
70,932		 10/12/2025
Production (Silver Eq Oz.): (guess) 
5,200,000		 (guess) 
6,000,000		 10/12/2025
Development Phase: none Producer (Single Mine) 06/11/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 15 18 10/12/2025

Resource Data

GOLD 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 05/11/2025
Measured & Indicated: n/a n/a 09/26/2025
Inferred: n/a n/a 09/26/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/11/2025
Measured & Indicated: n/a n/a 09/26/2025
Inferred: n/a n/a 09/26/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/11/2025
Extra Operating Cost: n/a n/a 05/11/2025
Total: n/a n/a 05/11/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $19,961.23 $23,169.74
EV / Production (AuEq): $20,959.29 $22,877.76
G
R
A
D
E		 Underground (Avg): n/a n/a 05/11/2025
Open Pit (Avg): n/a n/a 05/08/2023
Recovery Rate: n/a n/a 09/26/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/26/2025
Annual Production: n/a n/a 09/26/2025
Cash Cost: n/a n/a 09/26/2025
Extra Operating Cost: n/a n/a 09/26/2025
SILVER 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 70.00M 100.00M 09/26/2025
Measured & Indicated: 170.00M 250.00M 09/26/2025
Inferred: 384.00M 150.00M 09/26/2025
Reserves & Resources: 554.00M 400.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 59.50M 85.00M 09/26/2025
Measured & Indicated: 127.50M 187.00M 09/26/2025
Inferred: 163.20M 63.75M 09/26/2025
Reserves & Resources: 290.70M 250.75M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,200,000oz.		 (guess) 
6,000,000oz.		 10/12/2025
Cash Cost: $16.00 $16.00 05/11/2025
Extra Operating Cost: $9.00 $10.00 10/12/2025
Total: $25.00 $26.00 10/12/2025
Margin (Free Cash Flow): $7.66 (23.45%) $22.80 (46.72%)
MCap / Production (AgEq): $196.19 $273.91
EV / Production (AgEq): $206.00 $270.46
G
R
A
D
E		 Underground (Avg): 250.00 g/t 250.00 g/t 05/11/2025
Open Pit (Avg): n/a 100.00 g/t 05/06/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/12/2025
F
U
T
U
R
E		 Proven & Probable: 350.00M 350.00M 09/26/2025
Annual Production: 15,000,000oz. 18,000,000oz. 10/12/2025
Cash Cost: $18.00 $19.00 10/12/2025
Extra Operating Cost: $10.00 $12.00 10/12/2025

Property

Last Analysis Data  (05/11/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Zgounder
100 show
Production scheduled at 7 million oz per year in 2025

Size: 9,600 ha
Exp Boumadine
85 show
350M oz AGEQ at 420 gpt.

Silver, gold, zinc, lead, copper
Exp Imiter
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Zgounder
100 show
Production scheduled at 7 million oz per year in 2025

Size: 9,600 ha
Exp Boumadine
85 show
350M oz AGEQ at 420 gpt.

Silver, gold, zinc, lead, copper
Exp Imiter
100 n/a

Profitability (by resource)

Proven &
Probable		 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 70.00M 100.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 59.50M 85.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $455.77M $1,938.00M n/a
Total Maximum Profit: $455.77M $1,938.00M n/a
Max Profit / Current MCap: 0.447 1.179 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.21 $12.75 n/a
Total Max Profit Per Share: $3.21 $12.75 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,744.51 $1,635.51 n/a
FD MCap / Silver Eq.: $17.15 $19.34 n/a
FD MCap / Per Metal
as % Spot Price:		 52.50% 39.62% n/a
EV / Gold Eq.: $1,831.74 $1,614.90 n/a
EV / Silver Eq.: $18.00 $19.09 n/a
EV / Per Metal
as % Spot Price:		 55.12% 39.12% n/a
Measured &
Indicated		 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 170.00M 250.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 127.50M 187.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $976.65M $4,263.60M n/a
Total Maximum Profit: $976.65M $4,263.60M n/a
Max Profit / Current MCap: 0.957 2.594 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $6.88 $28.05 n/a
Total Max Profit Per Share: $6.88 $28.05 n/a
Total Free Profit Per Share: $0.00 $12.91 n/a
FD MCap / Gold Eq.: $814.11 $743.41 n/a
FD MCap / Silver Eq.: $8.00 $8.79 n/a
FD MCap / Per Metal
as % Spot Price:		 24.50% 18.01% n/a
EV / Gold Eq.: $854.81 $734.05 n/a
EV / Silver Eq.: $8.40 $8.68 n/a
EV / Per Metal
as % Spot Price:		 25.72% 17.78% n/a

Reserves &
Resources		 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 554.00M 400.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 290.70M 250.75M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,226.76M $5,717.10M n/a
Total Maximum Profit: $2,226.76M $5,717.10M n/a
Max Profit / Current MCap: 2.183 3.479 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $15.68 $37.61 n/a
Total Max Profit Per Share: $15.68 $37.61 n/a
Total Free Profit Per Share: $5.68 $22.47 n/a
FD MCap / Gold Eq.: $357.06 $554.41 n/a
FD MCap / Silver Eq.: $3.51 $6.55 n/a
FD MCap / Per Metal
as % Spot Price:		 10.75% 13.43% n/a
EV / Gold Eq.: $374.92 $547.42 n/a
EV / Silver Eq.: $3.68 $6.47 n/a
EV / Per Metal
as % Spot Price:		 11.28% 13.26% n/a

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.     ×