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

Category: Junior: Small Producer
Rating & Risk: Login to view
Core Gold Inc
www: www.coregoldinc.com     email: info@coregoldinc.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:CGLD CAD
OTCMKTS:CGLDF USD

Description

Core Gold Inc are a gold focused junior, small producer with one producing mine in Ecuador and two exploration properties. Currently they produce roughly 10koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$29.4M which is a fall of roughly 15% over the last nine months. As of 03/19/2018 they have ~$7M debt and ~$2M cash. They have 114M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 03/19/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $34.72M $29.40M 03/19/2018 $-5.32M
Total Assets: $35.07M $35.07M 03/19/2018 $0.00M
Total Liabilities: $25.78M $25.78M 03/19/2018 $0.00M
Current Assets: $2.81M $2.81M 03/19/2018 $0.00M
Current Liabilities: $20.17M $20.17M 03/19/2018 $0.00M
Total Debt: $6.62M $6.62M 03/19/2018 $0.00M
Cash: $2.00M $2.00M 03/19/2018 $0.00M
Enterprise Value: $39.34M $34.02M 01/29/1971 $-5.32M
Cash Flow: $-0.59M $-1.13M never $-0.54M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/19/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/19/2018 0.00%
Misc 03/19/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 114,000,000 114,000,000 03/19/2018 0
Shares (FD): 154,000,000 154,000,000 03/19/2018 0
Insider Ownership: n/a 21% 03/19/2018 21%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/19/2018 n/a
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
10,000		 03/19/2018 0
Production (Silver Eq Oz.): (guess) 
807,485		 (guess) 
849,212		 03/19/2018 41,727
Initial CapEx (Outstanding): n/a n/a 03/19/2018 n/a
Funding Option: n/a n/a 03/19/2018 n/a
Documentation: none PRODUCER 03/19/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/19/2018
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 03/19/2018 0.00M
Measured & Indicated: 2.50M 2.50M 03/19/2018 0.00M
Inferred: 3.50M 3.50M 03/19/2018 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/19/2018 0.00M
Measured & Indicated: 1.80M 1.80M 03/19/2018 0.00M
Inferred: 1.58M 1.58M 03/19/2018 0.00M
Reserves & Resources: 3.38M 3.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
10,000oz.		 03/19/2018 0oz.
Cash Cost: $1,000 $1,000 03/19/2018 $0.00
Extra Operating Cost: $400 $400 03/19/2018 $0.00
Average Grade: 8.00 g/t 8.00 g/t 03/19/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/19/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 03/19/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 03/19/2018 0oz.
Cash Cost: $800 $800 03/19/2018 $0
Extra Operating Cost: $400 $400 03/19/2018 $0
SILVER 03/19/2018
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 03/19/2018 0.00M
Measured & Indicated: n/a n/a 03/19/2018 0.00M
Inferred: n/a n/a 03/19/2018 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 03/19/2018 0.00M
Measured & Indicated: n/a n/a 03/19/2018 0.00M
Inferred: n/a n/a 03/19/2018 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 03/19/2018 $0.00
Extra Operating Cost: n/a n/a 03/19/2018 $0.00
Average Grade: n/a n/a 03/19/2018 n/a
Recovery Rate: n/a n/a 03/19/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/19/2018 0.00M
Annual Production: n/a n/a 03/19/2018 n/a
Cash Cost: n/a n/a 03/19/2018 n/a
Extra Operating Cost: n/a n/a 03/19/2018 n/a

Property

Last Analysis Data  (03/19/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground show
2.5 million oz resource at 13 gpt. Began production in 2013. No windfall tax.
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Exploration Zamora, Ecuador Jerusalem 100% n/a n/a show
1.3 million oz deposit.

12 gpt.
Total Land Package Size (ha): 13,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground show
2.5 million oz resource at 13 gpt. Began production in 2013. No windfall tax.
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Exploration Zamora, Ecuador Jerusalem 100% n/a n/a show
1.3 million oz deposit.

12 gpt.
Total Land Package Size (ha): 13,000  

Profitability (by resource)

Proven &
Probable		 03/19/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 03/19/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.43M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.51M
Maximum Profit (Gold): $-105.59M $-202.86M n/a $-97.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-105.59M $-202.86M n/a $-97.27M
Max Profit / Current MCap: n/a n/a n/a -3.859
Max Profit Per Share (Gold): $-0.69 $-1.32 n/a $-0.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.69 $-1.32 n/a $-0.63
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.29 $16.33 n/a $-2.96
FD Mkt. Cap / Silver Eq.: $0.24 $0.19 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.47% 1.32% n/a -0.15%

Reserves &
Resources		 03/19/2018
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 25.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.38M 3.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.08M
Maximum Profit (Gold): $-197.98M $-380.36M n/a $-182.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-197.98M $-380.36M n/a $-182.39M
Max Profit / Current MCap: n/a n/a n/a -7.236
Max Profit Per Share (Gold): $-1.29 $-2.47 n/a $-1.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.29 $-2.47 n/a $-1.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $10.29 $8.71 n/a $-1.58
FD Mkt. Cap / Silver Eq.: $0.13 $0.10 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.78% 0.70% n/a -0.08%

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.