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

Category: Emerging Major
Rating & Risk: Login to view
Detour Gold Corp.
www: www.detourgold.com     email: info@detourgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:DRGDF USD
TSE:DGC CAD

Description

Detour Gold Corp. are a gold focused emerging major with one producing mine in Canada and two exploration properties. Currently they produce roughly 600koz. of gold per year. They have approximately 23Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~$1684.59M which is a fall of roughly 20% over the last eight months. As of 01/14/2018 they have ~$300M debt and ~$140M cash. They have 175M 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 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,093.97M $1,684.59M 01/14/2018 $-409.38M
Total Assets: $2,730.94M $2,730.94M 01/14/2018 $0.00M
Total Liabilities: $791.69M $791.69M 01/14/2018 $0.00M
Current Assets: $560.87M $560.87M 01/14/2018 $0.00M
Current Liabilities: $100.00M $100.00M 01/14/2018 $0.00M
Total Debt: $300.00M $300.00M 01/14/2018 $0.00M
Cash: $140.00M $140.00M 01/14/2018 $0.00M
Enterprise Value: $2,253.97M $1,844.59M 06/14/2028 $-409.38M
Cash Flow: $120.71M $65.52M never $-55.19M
Cash Flow Multiple: 17.35 25.71 never 8.36
Net Debt to
Cash Flow Ratio:
1.33 2.44 never 1.12
Finance within 1 year: No No 01/14/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/14/2018 0.00%
Misc 01/14/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 174,820,000 174,820,000 01/14/2018 0
Shares (FD): 188,000,000 188,000,000 01/14/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2012 01/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
600,000
(guess) 
600,000
01/14/2018 0
Production (Silver Eq Oz.): (guess) 
46,653,488
(guess) 
50,778,947
01/14/2018 4,125,459
Initial CapEx (Outstanding): n/a n/a 01/14/2018 n/a
Funding Option: n/a n/a 01/14/2018 n/a
Documentation: none PRODUCER 05/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/14/2018
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 01/14/2018 0.00M
Measured & Indicated: 20.00M 20.00M 01/14/2018 0.00M
Inferred: 3.00M 3.00M 01/14/2018 0.00M
Reserves & Resources: 23.00M 23.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 13.60M 13.60M 01/14/2018 0.00M
Measured & Indicated: 16.32M 16.32M 01/14/2018 0.00M
Inferred: 1.28M 1.28M 01/14/2018 0.00M
Reserves & Resources: 17.60M 17.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
600,000oz.
(guess) 
600,000oz.
01/14/2018 0oz.
Cash Cost: $750 $750 01/14/2018 $0.00
Extra Operating Cost: $300 $300 01/14/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 01/14/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 01/14/2018 0.00M
Annual Production: 650,000oz. 650,000oz. 01/14/2018 0oz.
Cash Cost: $800 $800 01/14/2018 $0
Extra Operating Cost: $350 $350 01/14/2018 $0
SILVER 01/14/2018
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 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 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 01/14/2018 0.00M
Measured & Indicated: n/a n/a 01/14/2018 0.00M
Inferred: n/a n/a 01/14/2018 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 01/14/2018 $0.00
Extra Operating Cost: n/a n/a 01/14/2018 $0.00
Average Grade: n/a n/a 01/14/2018 n/a
Recovery Rate: n/a n/a 01/14/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/14/2018 0.00M
Annual Production: n/a n/a 01/14/2018 n/a
Cash Cost: n/a n/a 01/14/2018 n/a
Extra Operating Cost: n/a n/a 01/14/2018 n/a

Property

Last Analysis Data  (01/14/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ontario, Canada Detour Lake 100% 55,000 Open Pit show
Production began in 2013. Ramping up to 650,000 oz.

20 million oz and growing.
Exploration Cochrane, Ontario, Canada Detour Lake Block A 100% n/a n/a n/a
Exploration Cochrane, Ontario, Canada Detour Lake Gowest 100% n/a n/a n/a
Total Land Package Size (ha): 55,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ontario, Canada Detour Lake 100% 55,000 Open Pit show
Production began in 2013. Ramping up to 650,000 oz.

20 million oz and growing.
Exploration Cochrane, Ontario, Canada Detour Lake Block A 100% n/a n/a n/a
Exploration Cochrane, Ontario, Canada Detour Lake Gowest 100% n/a n/a n/a
Total Land Package Size (ha): 55,000  

Profitability (by resource)

Proven &
Probable
01/14/2018
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 110.01M
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 93.51M
Maximum Profit (Gold): $2,736.05M $1,485.12M n/a $-1,250.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,736.05M $1,485.12M n/a $-1,250.93M
Max Profit / Current MCap: 1.307 0.882 n/a -0.425
Max Profit Per Share (Gold): $14.55 $7.90 n/a $-6.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.55 $7.90 n/a $-6.65
Total Free Profit Per Share: $0.67 $0.00 n/a $-0.67
FD Mkt. Cap / Gold Eq.: $153.97 $123.87 n/a $-30.10
FD Mkt. Cap / Silver Eq.: $1.98 $1.46 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
11.51% 10.27% n/a -1.24%
Measured &
Indicated
01/14/2018
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.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 137.52M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 16.32M 16.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 112.21M
Maximum Profit (Gold): $3,283.26M $1,782.14M n/a $-1,501.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,283.26M $1,782.14M n/a $-1,501.11M
Max Profit / Current MCap: 1.568 1.058 n/a -0.510
Max Profit Per Share (Gold): $17.46 $9.48 n/a $-7.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.46 $9.48 n/a $-7.98
Total Free Profit Per Share: $3.58 $0.00 n/a $-3.58
FD Mkt. Cap / Gold Eq.: $128.31 $103.22 n/a $-25.08
FD Mkt. Cap / Silver Eq.: $1.65 $1.22 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
9.59% 8.56% n/a -1.03%

Reserves &
Resources
01/14/2018
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 158.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 17.60M 17.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 120.98M
Maximum Profit (Gold): $3,539.76M $1,921.37M n/a $-1,618.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,539.76M $1,921.37M n/a $-1,618.39M
Max Profit / Current MCap: 1.690 1.141 n/a -0.550
Max Profit Per Share (Gold): $18.83 $10.22 n/a $-8.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.83 $10.22 n/a $-8.61
Total Free Profit Per Share: $4.95 $0.00 n/a $-4.95
FD Mkt. Cap / Gold Eq.: $119.01 $95.74 n/a $-23.27
FD Mkt. Cap / Silver Eq.: $1.53 $1.13 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
8.90% 7.94% n/a -0.96%

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.