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

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:AGC 12/08/2017 CAD 0.245 0.010 0.000 - 0.000 0
OTCMKTS:AGCBF 12/05/2017 USD 0.2016 0.0100 0.0000 - 0.0000 0
Alert me when stock is updated

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$17.16M which is a fall of roughly 18% over the last two 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 to access Don's Summary

General Details

Financial 10/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $20.95M $17.16M 10/11/2017 $-3.79M
Total Assets: $26.67M $25.87M 10/11/2017 $-0.81M
Total Liabilities: $9.29M $9.01M 10/11/2017 $-0.28M
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 $7.85M 10/11/2017 $-0.24M
Cash: $0.07M $0.07M 10/11/2017 $0.00M
Enterprise Value: $28.98M $24.95M 10/16/1970 $-4.03M
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
Share Price: $0.233 $0.191 12:12 on 12/08/2017 $-0.04
Shares Outstanding: 85,000,000 85,000,000 10/11/2017 0
Shares Fully Diluted: 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
873.9% 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 5.03M
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 3.62M
Maximum Profit (Gold): $158.69M $127.50M n/a $-31.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $158.69M $127.50M n/a $-31.19M
Max Profit / Current MCap: 7.575 7.428 n/a -0.146
Max Profit Per Share (Gold): $1.76 $1.42 n/a $-0.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.76 $1.42 n/a $-0.35
Total Free Profit Per Share: $1.47 $1.17 n/a $-0.30
FD Mkt. Cap / Gold Eq.: $22.38 $18.34 n/a $-4.04
FD Mkt. Cap / Silver Eq.: $0.30 $0.23 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 1.47% n/a -0.26%

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 6.97M
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 4.49M
Maximum Profit (Gold): $196.84M $158.15M n/a $-38.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $196.84M $158.15M n/a $-38.68M
Max Profit / Current MCap: 9.395 9.214 n/a -0.181
Max Profit Per Share (Gold): $2.19 $1.76 n/a $-0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $1.76 n/a $-0.43
Total Free Profit Per Share: $1.90 $1.51 n/a $-0.38
FD Mkt. Cap / Gold Eq.: $18.05 $14.78 n/a $-3.26
FD Mkt. Cap / Silver Eq.: $0.24 $0.19 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.40% 1.19% n/a -0.21%

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.     ×