Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Centerra Gold Inc.
www: www.centerragold.com     email: info@centerragold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:CAGDF USD
TSE:CG CAD

Description

Centerra Gold Inc. are a gold focused mid-tier producer with two producing mines in Kyrgystan and Mongolia, one mine in development in Mongolia and exploration properties. Currently they produce roughly 800koz. of gold per year. They have approximately 28Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$1351.47M which is a fall of roughly 16% over the last twelve months. As of 09/30/2017 they have ~$328M debt and ~$352.04M cash. They have 292M 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 08/01/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,608.11M $1,351.47M 08/01/2017 $-256.64M
Total Assets: $2,686.12M $2,656.65M 09/30/2017 $-29.47M
Total Liabilities: $804.55M $754.61M 09/30/2017 $-49.94M
Current Assets: $987.00M $924.79M 09/30/2017 $-62.21M
Current Liabilities: $246.53M $308.64M 09/30/2017 $62.11M
Total Debt: $430.00M $328.14M 09/30/2017 $-101.86M
Cash: $400.00M $352.04M 09/30/2017 $-47.96M
Enterprise Value: $1,638.11M $1,327.57M 01/26/2012 $-310.54M
Cash Flow: $124.32M $96.60M never $-27.72M
Cash Flow Multiple: 12.94 13.99 never 1.06
Net Debt to
Cash Flow Ratio:
0.24 n/a never 0.00
Finance within 1 year: 08/01/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/01/2017 0.00%
Misc 08/01/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 291,000,000 291,780,000 09/30/2017 780,000
Shares (FD): 292,000,000 292,000,000 08/01/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/01/2017 n/a
Production (Gold Eq Oz.): (guess) 
800,000
(guess) 
800,000
08/01/2017 0
Production (Silver Eq Oz.): (guess) 
60,861,244
(guess) 
64,047,151
08/01/2017 3,185,907
Initial CapEx (Outstanding): n/a n/a 08/01/2017 n/a
Funding Option: n/a n/a 08/01/2017 n/a
Documentation: none PRODUCER 08/01/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/01/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 16.00M 16.00M 08/01/2017 0.00M
Measured & Indicated: 23.00M 23.00M 08/01/2017 0.00M
Inferred: 5.00M 5.00M 08/01/2017 0.00M
Reserves & Resources: 28.00M 28.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 13.60M 13.60M 08/01/2017 0.00M
Measured & Indicated: 18.36M 18.36M 08/01/2017 0.00M
Inferred: 2.13M 2.13M 08/01/2017 0.00M
Reserves & Resources: 20.49M 20.49M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
800,000oz.
(guess) 
800,000oz.
08/01/2017 0oz.
Cash Cost: $650 $650 08/01/2017 $0.00
Extra Operating Cost: $400 $400 08/01/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/01/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/01/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/01/2017 0.00M
Annual Production: 800,000oz. 800,000oz. 08/01/2017 0oz.
Cash Cost: $750 $750 08/01/2017 $0
Extra Operating Cost: $400 $400 08/01/2017 $0
SILVER 08/01/2017
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 08/01/2017 0.00M
Measured & Indicated: n/a n/a 08/01/2017 0.00M
Inferred: n/a n/a 08/01/2017 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 08/01/2017 0.00M
Measured & Indicated: n/a n/a 08/01/2017 0.00M
Inferred: n/a n/a 08/01/2017 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 08/01/2017 $0.00
Extra Operating Cost: n/a n/a 08/01/2017 $0.00
Average Grade: n/a n/a 08/01/2017 n/a
Recovery Rate: n/a n/a 08/01/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/01/2017 0.00M
Annual Production: n/a n/a 08/01/2017 n/a
Cash Cost: n/a n/a 08/01/2017 n/a
Extra Operating Cost: n/a n/a 08/01/2017 n/a

Property

Last Analysis Data  (08/01/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Kyrgyzstan, Kyrgystan Kumtor 100% 26,000 Open Pit show
8 million oz of P&P Reserves.

500,000 oz Production until at least 2022.
Production Ulaanbaatar, Mongolia Boroo 100% 1 Open Pit show
Production around 65,000 oz.
Development Ulaanbaatar, Mongolia Gatsuurt 100% n/a n/a n/a
Exploration Ontario, Canada Trans Canada 50% (guess) 4,500 n/a show
4 million oz project under development.

50% partner with Premier Gold Mines.

Feasiblity study underway.
Exploration Mongolia ATO 100% n/a n/a n/a
Exploration Ulaanbaatar, Mongolia Ulaan Bulag 100% n/a n/a n/a
Exploration Tyva Republic, Russia Kara Beldyr 70% n/a n/a n/a
Total Land Package Size (ha): 30,501  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Kyrgyzstan, Kyrgystan Kumtor 100% 26,000 Open Pit show
8 million oz of P&P Reserves.

500,000 oz Production until at least 2022.
Production Ulaanbaatar, Mongolia Boroo 100% 1 Open Pit show
Production around 65,000 oz.
Development Ulaanbaatar, Mongolia Gatsuurt 100% n/a n/a n/a
Exploration Bc, Canada Falcon 100% n/a n/a n/a
Exploration Merrit, Bc, Canada Gillis 100% n/a n/a n/a
Exploration Bc, Canada Grizzly 100% n/a n/a n/a
Exploration British Columbia, Canada Kemess East 100% (guess) n/a Open Pit show
Early exploration.
Exploration Bc, Canada Kliyul 35% n/a n/a show
Early exploration. JV with Tech. Looks promising.
Exploration Bc, Canada Quesnel Trough 0% n/a n/a n/a
Exploration Bc, Canada RDN 100% n/a n/a n/a
Exploration Bc, Canada Thorn 100% n/a n/a n/a
Exploration Stewart, Bc, Canada Tide 100% n/a n/a n/a
Exploration Ontario, Canada Trans Canada 50% (guess) 4,500 n/a show
4 million oz project under development.

50% partner with Premier Gold Mines.

Feasiblity study underway.
Exploration Mayo, Yukon, Canada Wernecke Breccias 20% n/a n/a n/a
Exploration Bc, Canada Williams Gold 100% n/a n/a n/a
Exploration Mongolia ATO 100% n/a n/a n/a
Exploration Ulaanbaatar, Mongolia Ulaan Bulag 100% n/a n/a n/a
Exploration Tyva Republic, Russia Kara Beldyr 70% n/a n/a n/a
Exploration Anchorage, Alaska, USA Copper Joe 0% n/a n/a n/a
Exploration Delta Junction, Alaska, USA Goodpaster 100% n/a n/a n/a
Total Land Package Size (ha): 30,501  

Profitability (by resource)

Proven &
Probable
08/01/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 16.00M 16.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 63.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.60M 13.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 54.16M
Maximum Profit (Gold): $2,113.44M $1,642.20M n/a $-471.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,113.44M $1,642.20M n/a $-471.24M
Max Profit / Current MCap: 1.314 1.215 n/a -0.099
Max Profit Per Share (Gold): $7.24 $5.62 n/a $-1.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.24 $5.62 n/a $-1.61
Total Free Profit Per Share: $0.34 $0.00 n/a $-0.34
FD Mkt. Cap / Gold Eq.: $118.24 $99.37 n/a $-18.87
FD Mkt. Cap / Silver Eq.: $1.55 $1.24 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:
9.30% 8.13% n/a -1.17%
Measured &
Indicated
08/01/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 23.00M 23.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 91.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.36M 18.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 73.12M
Maximum Profit (Gold): $2,853.14M $2,216.97M n/a $-636.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,853.14M $2,216.97M n/a $-636.17M
Max Profit / Current MCap: 1.774 1.640 n/a -0.134
Max Profit Per Share (Gold): $9.77 $7.59 n/a $-2.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.77 $7.59 n/a $-2.18
Total Free Profit Per Share: $2.87 $1.65 n/a $-1.22
FD Mkt. Cap / Gold Eq.: $87.59 $73.61 n/a $-13.98
FD Mkt. Cap / Silver Eq.: $1.15 $0.92 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
6.89% 6.02% n/a -0.86%

Reserves &
Resources
08/01/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 28.00M 28.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 111.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 20.49M 20.49M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 81.58M
Maximum Profit (Gold): $3,183.37M $2,473.56M n/a $-709.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,183.37M $2,473.56M n/a $-709.81M
Max Profit / Current MCap: 1.980 1.830 n/a -0.149
Max Profit Per Share (Gold): $10.90 $8.47 n/a $-2.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.90 $8.47 n/a $-2.43
Total Free Profit Per Share: $4.00 $2.53 n/a $-1.47
FD Mkt. Cap / Gold Eq.: $78.50 $65.97 n/a $-12.53
FD Mkt. Cap / Silver Eq.: $1.03 $0.82 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
6.17% 5.40% n/a -0.77%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.