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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Amarillo Gold Corp
www: www.amarillogold.com     email: info@amarillogold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AGC CAD
OTCMKTS:AGCBF USD

Description

Amarillo Gold Corp are a gold focused junior, late stage development company with one mine in development in Brazil and three exploration properties. They have approximately 1.8Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$14.38M which is a fall of roughly 31% over the last eight months. As of 10/11/2017 they have ~C$8M debt and ~C$0.07M cash. They have 85M 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 10/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $20.95M $14.38M 10/11/2017 $-6.57M
Total Assets: $26.67M $25.89M 10/11/2017 $-0.78M
Total Liabilities: $9.29M $9.02M 10/11/2017 $-0.27M
Current Assets: $0.25M $0.24M 10/11/2017 $-0.01M
Current Liabilities: $1.12M $1.09M 10/11/2017 $-0.03M
Total Debt: $8.10M $7.86M 10/11/2017 $-0.24M
Cash: $0.07M $0.07M 10/11/2017 $0.00M
Enterprise Value: $28.98M $22.17M 09/14/1970 $-6.81M
Cash Flow: $0.00M $0.00M never $0.00M
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: 10/11/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/11/2017 0.00%
Misc 10/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 85,000,000 85,000,000 10/11/2017 0
Shares (FD): 90,000,000 90,000,000 10/11/2017 0
Insider Ownership: n/a 38% 10/11/2017 38%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2019 10/11/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
10/11/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
10/11/2017 0
Initial CapEx (Outstanding): $150.00M
715.98% of Mkt.Cap
$150.00M
1043.41% of Mkt.Cap
10/11/2017 $0.00M
Funding Option: n/a n/a 10/11/2017 n/a
Documentation: none FS 10/11/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/11/2017
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 10/11/2017 0.00M
Measured & Indicated: 1.30M 1.30M 10/11/2017 0.00M
Inferred: 0.50M 0.50M 10/11/2017 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/11/2017 0.00M
Measured & Indicated: 0.94M 0.94M 10/11/2017 0.00M
Inferred: 0.23M 0.23M 10/11/2017 0.00M
Reserves & Resources: 1.16M 1.16M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/11/2017 $0.00
Extra Operating Cost: n/a n/a 10/11/2017 $0.00
Average Grade: 1.60 g/t 1.60 g/t 10/11/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 10/11/2017 0.00M
Annual Production: 120,000oz. 120,000oz. 10/11/2017 0oz.
Cash Cost: $650 $650 10/11/2017 $0
Extra Operating Cost: $400 $400 10/11/2017 $0
SILVER 10/11/2017
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 10/11/2017 0.00M
Measured & Indicated: n/a n/a 10/11/2017 0.00M
Inferred: n/a n/a 10/11/2017 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 10/11/2017 0.00M
Measured & Indicated: n/a n/a 10/11/2017 0.00M
Inferred: n/a n/a 10/11/2017 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 10/11/2017 $0.00
Extra Operating Cost: n/a n/a 10/11/2017 $0.00
Average Grade: n/a n/a 10/11/2017 n/a
Recovery Rate: n/a n/a 10/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/11/2017 0.00M
Annual Production: n/a n/a 10/11/2017 n/a
Cash Cost: n/a n/a 10/11/2017 n/a
Extra Operating Cost: n/a n/a 10/11/2017 n/a

Property

Last Analysis Data  (10/11/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mara Rosa, Brazil Mara Rosa 100% 62,000 Open Pit show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

120,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exploration Lavras Do Sul, Brazil Lavras do Sul 60% n/a n/a show
500,000 oz deposit and growing. 2nd mine.
Exploration Brasilia, Brazil Ourolandia 100% n/a n/a n/a
Exploration Goias State, Brazil Santo Antonio 100% n/a n/a n/a
Total Land Package Size (ha): 62,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mara Rosa, Brazil Mara Rosa 100% 62,000 Open Pit show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

120,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exploration Lavras Do Sul, Brazil Lavras do Sul 60% n/a n/a show
500,000 oz deposit and growing. 2nd mine.
Exploration Brasilia, Brazil Ourolandia 100% n/a n/a n/a
Exploration Goias State, Brazil Santo Antonio 100% n/a n/a n/a
Total Land Package Size (ha): 62,000  

Profitability (by resource)

Proven &
Probable
10/11/2017
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
10/11/2017
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.94M 0.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.31M
Maximum Profit (Gold): $158.69M $143.10M n/a $-15.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $158.69M $143.10M n/a $-15.59M
Max Profit / Current MCap: 7.575 9.954 n/a 2.379
Max Profit Per Share (Gold): $1.76 $1.59 n/a $-0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.76 $1.59 n/a $-0.17
Total Free Profit Per Share: $1.47 $1.38 n/a $-0.09
FD Mkt. Cap / Gold Eq.: $22.38 $15.36 n/a $-7.02
FD Mkt. Cap / Silver Eq.: $0.30 $0.20 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 1.21% n/a -0.52%

Reserves &
Resources
10/11/2017
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.16M 1.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.86M
Maximum Profit (Gold): $196.84M $177.49M n/a $-19.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $196.84M $177.49M n/a $-19.34M
Max Profit / Current MCap: 9.395 12.347 n/a 2.951
Max Profit Per Share (Gold): $2.19 $1.97 n/a $-0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $1.97 n/a $-0.21
Total Free Profit Per Share: $1.90 $1.77 n/a $-0.13
FD Mkt. Cap / Gold Eq.: $18.05 $12.38 n/a $-5.66
FD Mkt. Cap / Silver Eq.: $0.24 $0.16 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.40% 0.98% n/a -0.42%

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.