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 using 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 554Moz. of silver in the reserves and resources category of which 170Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1108.99M which is a fall of roughly 22% over the last eleven months. As of 02/24/2025 they have ~C$100M debt and ~C$72.52M cash. They have 131M 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 05/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,412.92M $1,108.99M 02/24/2025
Total Assets: $113.37M $108.08M 05/06/2024
Total Liabilities: $92.89M $88.56M 05/06/2024
Current Assets: $73.88M $70.43M 05/06/2024
Current Liabilities: $15.36M $14.64M 05/06/2024
Total Debt: $100.21M $99.71M 02/24/2025
Cash: $111.91M $72.52M 02/24/2025
Enterprise Value: $1,401.22M $1,136.18M 01/02/2006
Cash Flow: $25.14M $47.06M never
Cash Flow Multiple: 56.20 23.56 never
Net Debt to
Cash Flow Ratio:		 n/a 0.58 never
Finance within 1 year: 05/06/2024
Misc 05/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 130,046,603 131,000,000 02/24/2025
Shares (FD): 137,000,000 142,000,000 02/24/2025
Insider Ownership: n/a 50% 03/29/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 05/06/2024
Production (Gold Eq Oz.): (guess) 
35,276		 (guess) 
57,593		 03/29/2025
Production (Silver Eq Oz.): (guess) 
3,000,000		 (guess) 
5,300,000		 03/29/2025
Initial CapEx (Outstanding): $3.50M
0.25% of MCap		 $3.50M
0.32% of MCap 		05/06/2024
Funding Option: n/a n/a 05/06/2024
Documentation: none PRODUCER 03/29/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 10 15 03/29/2025

Resource Data

GOLD 05/06/2024
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 05/06/2024
Measured & Indicated: n/a n/a 05/06/2024
Inferred: n/a n/a 05/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/06/2024
Measured & Indicated: n/a n/a 05/06/2024
Inferred: n/a n/a 05/06/2024
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 05/06/2024
Extra Operating Cost: n/a n/a 05/06/2024
Total: n/a n/a 05/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/06/2024
Open Pit (Avg): n/a n/a 05/08/2023
Recovery Rate: n/a n/a 05/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2024
Annual Production: n/a n/a 05/06/2024
Cash Cost: n/a n/a 05/06/2024
Extra Operating Cost: n/a n/a 05/06/2024
SILVER 05/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 70.00M 70.00M 05/06/2024
Measured & Indicated: 20.00M 170.00M 02/24/2025
Inferred: 20.00M 384.00M 02/24/2025
Reserves & Resources: 40.00M 554.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 59.50M 59.50M 05/06/2024
Measured & Indicated: 25.50M 127.50M 02/24/2025
Inferred: 8.50M 163.20M 02/24/2025
Reserves & Resources: 34.00M 290.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
3,000,000oz.		 (guess) 
5,300,000oz.		 03/29/2025
Cash Cost: $14.00 $16.00 03/29/2025
Extra Operating Cost: $5.00 $9.00 03/29/2025
Total: $19.00 $25.00 03/29/2025
Margin (Free Cash Flow): $8.38 (30.61%) $8.88 (26.21%)
G
R
A
D
E		 Underground (Avg): 250.00 g/t 250.00 g/t 05/06/2024
Open Pit (Avg): n/a 100.00 g/t 05/06/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/29/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 350.00M 06/23/2024
Annual Production: 12,000,000oz. 15,000,000oz. 03/29/2025
Cash Cost: $16.00 $18.00 03/29/2025
Extra Operating Cost: $7.00 $10.00 03/29/2025

Property

Last Analysis Data  (05/06/2024)
Stage Name Owned Au Ag Cu Notes
Dev Zgounder 100% show
Production scheduled at 7 million oz per year in 2025
Exp Boumadine 85% show
350M oz AGEQ at 420 gpt.

Silver, gold, zinc, lead, copper
Exp Imiter 100% n/a
Total Land Package Size (ha): 9,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Zgounder 100% show
Production scheduled at 7 million oz per year in 2025
Exp Boumadine 85% show
350M oz AGEQ at 420 gpt.

Silver, gold, zinc, lead, copper
Exp Imiter 100% n/a
Total Land Package Size (ha): 9,600  

Profitability (by resource)

Proven &
Probable		 05/06/2024
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 70.00M 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 59.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $498.61M $528.36M n/a
Total Maximum Profit: $498.61M $528.36M n/a
Max Profit / Current MCap: 0.353 0.476 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.64 $3.72 n/a
Total Max Profit Per Share: $3.64 $3.72 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,019.50 $1,715.20 n/a
FD MCap / Silver Eq.: $23.75 $18.64 n/a
FD MCap / Per Metal
as % Spot Price:		 86.73% 55.01% n/a
Measured &
Indicated		 05/06/2024
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.): 20.00M 170.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 25.50M 127.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $213.69M $1,132.20M n/a
Total Maximum Profit: $213.69M $1,132.20M n/a
Max Profit / Current MCap: 0.151 1.021 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.56 $7.97 n/a
Total Max Profit Per Share: $1.56 $7.97 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $4,712.16 $800.43 n/a
FD MCap / Silver Eq.: $55.41 $8.70 n/a
FD MCap / Per Metal
as % Spot Price:		 202.37% 25.67% n/a

Reserves &
Resources		 05/06/2024
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.): 40.00M 554.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 34.00M 290.70M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $284.92M $2,581.42M n/a
Total Maximum Profit: $284.92M $2,581.42M n/a
Max Profit / Current MCap: 0.202 2.328 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.08 $18.18 n/a
Total Max Profit Per Share: $2.08 $18.18 n/a
Total Free Profit Per Share: $0.00 $6.98 n/a
FD MCap / Gold Eq.: $3,534.12 $351.06 n/a
FD MCap / Silver Eq.: $41.56 $3.81 n/a
FD MCap / Per Metal
as % Spot Price:		 151.78% 11.26% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults