Canadian Zinc Corp.

June 08, 2017 / www.goldstockdata.com / Article Link

Price Data

SymbolDatePriceChange52 Wk RangeVolume
OTCMKTS:CZICF06/08/2017USD0.13400.00400.3200 - 0.110048,086
TSE:CZN06/08/2017CAD0.18000.01000.4100 - 0.1600173,949
Alert me when stock is updated

Quick Links

External ??' Canadian Insider ??' chat.ceo.ca ??' Incakola News ??' InfoMine ??' Investors Hub [1] ??' Investors Hub [2] ??' SEDAR ??' Seeking Alpha ??' StockChase - Expert Opinions ??' StockHouse.com - Forum ??' YouTubeQuotes & ChartsGoogle Finance ??' CZICF ??' TSE:CZNYahoo Finance ??' CZICF ??' TSE:CZNStockCharts ??' CZICF ??' CZICF / Spot Gold ??' CZICF / Spot Silver ??' TSE:CZNYCharts ??' Key Stats ??' News ??' Quote ??' Share HistoryOther ??' CZICF - Financial Times ??' CZICF - OTC Market ??' TSE:CZN - Financial Times ??' TSE:CZN - TMX

Don's Summary (from last analysis - 06/08/2017)

Canadian Zinc has a silver/zinc/lead project (Prairie Creek) in the Northwest Territories. They are heading towards production once they get financing ($180 million capex) and have a large high grade deposit (70 million oz at 4 opt). Production will start slow (1.7 million oz) and increase, but likely reaching 3 million ounces per year. Estimated future reserves are valued at .74 cents per oz, and they have a fully diluted market cap of only $37 million. The after-tax IRR is only 15% at $18 silver. I would not expect them to get financing until silver reaches $20.

What I really like is their potential to find more reserves and increase production, because very little drilling has been done on the Praire Creek property (20,000 acres and a 10 mile trend). Also, they have a lot of high grade zinc (9%) and lead (9%), which will make this a low cost silver mine. I expect this stock to be at least a 15 bagger long term at higher silver prices - if they build the mine. Another thing I like about them is that they are an unlikely takeover target, because the project has a low IRR and a high capex. They currently have a good balance sheet with $6 million in cash and no debt. They many need more cash to complete the final feasibility study, which is underway.

I'm projecting all-in costs of $12 per oz, which I think is conservative. Zinc and Lead sell for about 85 cents per lb. 165 million lbs x .85 = $140 million annually. Operating cash costs are projected to be less than $100 million the first 5 years, thus silver cash costs should be low. My worry is they will sell the silver in a streaming deal to finance the capex and then focus on zinc production (they are talking to Sandstorm). The capex is high and they will be tempted to sell the silver in advance to finance the mine. That is my biggest concern. If they do a streaming deal, it will be much easier to finance the mine.

The mine is almost permitted. All they have left to do is a road permit (expected in 2017), final feasibility, and financing. I've followed this stock for 10 years and management has always been a weakness. They currently do not have a company presentation on their website. In the past, their company presentations have not been comprehensive. They have done very little drilling over the past 10 years, even though there is excellent exploration potential on the property.

This stock is so cheap that the play is probably to wait and see how they finance the mine. If they don't do a silver stream, then it will triple in value very quickly.

General Details

Financial06/08/2017
Last
Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Mkt. Cap (Fully Diluted):$37.13M$39.28M06/08/2017$2.14M
Total Assets:$12.24M$12.23M06/08/2017$-0.01M
Total Liabilities:$2.10M$2.09M06/08/2017$0.00M
Current Assets:$6.18M$6.17M06/08/2017$-0.01M
Current Liabilities:$0.75M$0.75M06/08/2017$0.00M
Total Debt:$0.00M$0.00M06/08/2017$0.00M
Cash:$5.75M$5.74M06/08/2017$-0.01M
Enterprise Value:$31.39M$33.54M01/23/1971$2.15M
Cash Flow: $0.00M $0.00Mnever$0.00M
Cash Flow Multiple: 0.00 0.00never0.00
Net Debt to Cash Flow Ratio: n/a n/anever0.00
Finance within 1 year:06/08/2017n/a
Tax Rate:(guess) 30.00%(default) 30.00%06/08/20170.00%
Misc06/08/2017
Last
Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Share Price:$0.126$0.13316:06 on 06/08/2017$0.01
Shares Outstanding:266,000,000266,000,00006/08/20170
Shares Fully Diluted:295,000,000295,000,00006/08/20170
Insider Ownership:n/an/anevern/a
Company Type:Mostly SilverMostly Silvernevern/a
Production ETA:n/a01/01/202006/08/2017n/a
Production (Gold Eq Oz.):(guess)
0
(guess)
0
06/08/20170
Production (Silver Eq Oz.):(guess)
0
(guess)
0
06/08/20170
Initial CapEx (Outstanding): $192.00M
517.08% of Mkt.Cap
$192.00M
488.86% of Mkt.Cap
06/08/2017$0.00M
Funding Option:n/an/a06/08/2017n/a
Documentation:noneFS06/08/2017n/a
Value Adjustment:nonenonenever0%

Resource Data

GOLD06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable:n/an/a06/08/20170.00M
Measured & Indicated:n/an/a06/08/20170.00M
Inferred:n/an/a06/08/20170.00M
Reserves & Resources:n/an/anever0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable:n/an/a06/08/20170.00M
Measured & Indicated:n/an/a06/08/20170.00M
Inferred:n/an/a06/08/20170.00M
Reserves & Resources:n/an/anever0.00M
C
U
R
R
E
N
T
Annual Production:n/an/a0oz.
Cash Cost:n/an/a06/08/2017$0.00
Extra Operating Cost:n/an/a06/08/2017$0.00
Average Grade:n/an/a06/08/2017n/a
Recovery Rate:n/an/a06/08/20170.00%
F
U
T
U
R
E
Proven & Probable:n/an/a06/08/20170.00M
Annual Production:n/an/a06/08/2017n/a
Cash Cost:n/an/a06/08/2017n/a
Extra Operating Cost:n/an/a06/08/2017n/a
SILVER06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable:30.00M30.00M06/08/20170.00M
Measured & Indicated:35.00M35.00M06/08/20170.00M
Inferred:35.00M35.00M06/08/20170.00M
Reserves & Resources:70.00M70.00Mnever0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable:27.00M26.10M06/08/2017-0.90M
Measured & Indicated:30.60M29.58M06/08/2017-1.02M
Inferred:15.75M15.23M06/08/2017-0.53M
Reserves & Resources:46.35M44.81Mnever-1.55M
C
U
R
R
E
N
T
Annual Production:n/an/a0oz.
Cash Cost:n/an/a06/08/2017$0.00
Extra Operating Cost:n/an/a06/08/2017$0.00
Average Grade:150.00 g/t150.00 g/t06/08/2017n/a
Recovery Rate:(CG) 90.00%(CG) 87.00%06/08/2017-3.00%
F
U
T
U
R
E
Proven & Probable:50.00M50.00M06/08/20170.00M
Annual Production:2,500,000oz.2,500,000oz.06/08/20170oz.
Cash Cost:$6$606/08/2017$0
Extra Operating Cost:$6$606/08/2017$0

Property

Last Analysis Data (06/08/2017)
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
ExplorationNorthwest Territories, CanadaPrairie Creek100% (guess)8,000Undergroundshow
70 million oz high grade resource.'

Permitted.
Total Land Package Size (ha):8,000
Current Data
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
ExplorationNorthwest Territories, CanadaPrairie Creek100% (guess)8,000Undergroundshow
70 million oz high grade resource.'

Permitted.
Total Land Package Size (ha):8,000

Profitability (by resource)

Proven &
Probable
06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Percentage Gold:n/an/an/a0.00%
Percentage Silver:100.00%100.00%n/a0.00%
Total (Gold Eq. Oz.):n/an/an/a0.00M
Total (Silver Eq. Oz.):30.00M30.00Mn/a0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.:n/an/an/a-0.01M
Silver Eq. Oz.:27.00M26.10Mn/a-0.90M
Maximum Profit (Gold):n/an/an/a$0.00M
Maximum Profit (Silver):$102.06M$98.48Mn/a$-3.58M
Total Maximum Profit:$102.06M$98.48Mn/a$-3.58M
Max Profit / Current MCap:2.7492.507n/a-0.241
Max Profit Per Share (Gold):n/an/an/a$0.00
Max Profit Per Share (Silver):$0.35$0.33n/a$-0.01
Total Max Profit Per Share:$0.35$0.33n/a$-0.01
Total Free Profit Per Share:$0.18$0.15n/a$-0.02
FD Mkt. Cap / Gold Eq.:$100.91$110.61n/a$9.71
FD Mkt. Cap / Silver Eq.:$1.38$1.50n/a$0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
7.90%8.65%n/a0.75%
Measured &
Indicated
06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Percentage Gold:n/an/an/a0.00%
Percentage Silver:100.00%100.00%n/a0.00%
Total (Gold Eq. Oz.):n/an/an/a0.00M
Total (Silver Eq. Oz.):35.00M35.00Mn/a0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.:n/an/an/a-0.01M
Silver Eq. Oz.:30.60M29.58Mn/a-1.02M
Maximum Profit (Gold):n/an/an/a$0.00M
Maximum Profit (Silver):$115.67M$111.61Mn/a$-4.06M
Total Maximum Profit:$115.67M$111.61Mn/a$-4.06M
Max Profit / Current MCap:3.1152.842n/a-0.273
Max Profit Per Share (Gold):n/an/an/a$0.00
Max Profit Per Share (Silver):$0.39$0.38n/a$-0.01
Total Max Profit Per Share:$0.39$0.38n/a$-0.01
Total Free Profit Per Share:$0.22$0.20n/a$-0.02
FD Mkt. Cap / Gold Eq.:$89.04$97.60n/a$8.57
FD Mkt. Cap / Silver Eq.:$1.21$1.33n/a$0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
6.97%7.64%n/a0.66%

Reserves &
Resources
06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Percentage Gold:n/an/an/a0.00%
Percentage Silver:100.00%100.00%n/a0.00%
Total (Gold Eq. Oz.):n/an/an/a0.00M
Total (Silver Eq. Oz.):70.00M70.00Mn/a0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.:n/an/an/a-0.02M
Silver Eq. Oz.:46.35M44.81Mn/a-1.55M
Maximum Profit (Gold):n/an/an/a$0.00M
Maximum Profit (Silver):$175.20M$169.05Mn/a$-6.15M
Total Maximum Profit:$175.20M$169.05Mn/a$-6.15M
Max Profit / Current MCap:4.7184.304n/a-0.414
Max Profit Per Share (Gold):n/an/an/a$0.00
Max Profit Per Share (Silver):$0.59$0.57n/a$-0.02
Total Max Profit Per Share:$0.59$0.57n/a$-0.02
Total Free Profit Per Share:$0.42$0.39n/a$-0.03
FD Mkt. Cap / Gold Eq.:$58.78$64.44n/a$5.65
FD Mkt. Cap / Silver Eq.:$0.80$0.88n/a$0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
4.60%5.04%n/a0.44%

Future Valuation (Cash Flow & Totals)

Totals06/08/2017
Last
Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
C
U
R
R
E
N
T
R & R Valuation:$120.97M$116.87Mn/a$-4.10M
Mkt. Cap:$37.13M$39.28Mn/a$2.14M
Annual Gold Production:n/an/a0oz.
Annual Silver Production:n/an/a0oz.
F

U

T

U

R

E
FD Mkt. Cap:$750.00M$750Mn/a$0M
FD Mkt. Cap Growth:1,920%1,810%n/a-110%
Annual
Production
Gold:n/an/an/a n/a
Silver:2,500,000 oz.2,500,000 oz.n/a 0 oz.
Current FD
Mkt. Cap /
Gold Eq. Reserves:18.5719.64n/a1.07
Silver Eq. Reserves:0.740.79n/a0.04
Gold Eq. Production:371.32392.75n/a21.44
Silver Eq. Production:14.8515.71n/a0.86
P&P
Reserves
(oz.)
Gold:n/an/a06/08/2017n/a
Silver:50.00M50.00M06/08/2017n/a
Gold Eq.:2.00M2.00M06/08/2017n/a
Silver Eq.:50.00M50.00M06/08/2017n/a
P&P Reserves
per FD
Share (oz.)
Gold:n/an/an/an/a
Silver:0.1690.169n/an/a
Gold Eq.:0.0070.007n/an/a
Silver Eq.:0.1690.169n/an/a
Cash Flow06/08/2017
Last
Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Current:$0.00M$0.00Mn/a$0.00M
Current Multiple:0.000.00n/a0.00
F
U
T
U
R
E
@ current prices:$8.10M$8.09Mn/a$-0.01M
Multiple @ current prices:4.584.86n/a0.27
Growth @ current prices:0.00%0.00%n/a0.00
@ future prices:$132.00M$132.00Mn/a$0.00M
Multiple @ future prices:0.280.30n/a0.02
Growth @ future prices:0.00%0.00%n/a0.00

Defaults

Defaults06/08/2017
Last Analysis
Data

Current Data

Change
ItemValueValueUpdatedValue
Exchange Rates:CAD 0.7404CAD 0.739606/08/2017
Spot Gold:$1,276.70$1,278.3006/08/2017$1.60
Spot Silver:$17.40$17.3906/08/2017$-0.01
Gold:Silver Ratio:73.3773.5106/08/20170.13
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
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%

Recent News

Uranium volatility after Russia's US export restrictions

November 25, 2024 / www.canadianminingreport.com

Gold stocks rebound on metal bounce and equity rise

November 25, 2024 / www.canadianminingreport.com

Crypto market size continues to catch up with gold

November 18, 2024 / www.canadianminingreport.com

Crypto stealing some of gold's thunder

November 18, 2024 / www.canadianminingreport.com

Gold stocks drop on metal price decline

November 11, 2024 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok