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 08/21/2017 CAD 0.315 -0.015 0.530 - 0.280 41,436
OTCMKTS:AGCBF 08/21/2017 USD 0.2520 -0.0220 0.4100 - 0.2100 4,026
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$21.82M which is a fall of roughly 17% over the last seven months. As of 03/31/2017 they have ~C$8M debt and ~C$0.5M cash. They have 80M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $26.39M $21.82M 02/06/2017 $-4.57M
Total Assets: $24.57M $26.58M 03/31/2017 $2.01M
Total Liabilities: $8.82M $8.87M 03/31/2017 $0.05M
Current Assets: $0.12M $0.69M 03/31/2017 $0.57M
Current Liabilities: $1.23M $1.11M 03/31/2017 $-0.11M
Total Debt: $7.67M $7.69M 03/31/2017 $0.02M
Cash: $0.07M $0.50M 03/31/2017 $0.43M
Enterprise Value: $33.99M $29.01M 12/02/1970 $-4.98M
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: 02/06/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/06/2017 0.00%
Misc 02/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.303 $0.251 16:08 on 08/21/2017 $-0.05
Shares Outstanding: 80,000,000 80,250,000 03/31/2017 250,000
Shares Fully Diluted: 87,000,000 87,000,000 02/06/2017 0
Insider Ownership: n/a 40% 08/16/2017 40%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2019 02/06/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
02/06/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
02/06/2017 0
Initial CapEx (Outstanding): $184.00M
697.29% of Mkt.Cap
$150.00M
687.52% of Mkt.Cap
08/16/2017 $-34.00M
Funding Option: n/a n/a 02/06/2017 n/a
Documentation: none FS 08/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/06/2017
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 02/06/2017 0.00M
Measured & Indicated: 1.30M 1.30M 02/06/2017 0.00M
Inferred: 0.50M 0.50M 02/06/2017 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 02/06/2017 0.00M
Measured & Indicated: 0.94M 0.94M 02/06/2017 0.00M
Inferred: 0.23M 0.23M 02/06/2017 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 02/06/2017 $0.00
Extra Operating Cost: n/a n/a 02/06/2017 $0.00
Average Grade: 1.60 g/t 1.60 g/t 02/06/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 02/06/2017 0.00M
Annual Production: 120,000oz. 120,000oz. 02/06/2017 0oz.
Cash Cost: $650 $650 02/06/2017 $0
Extra Operating Cost: $400 $400 02/06/2017 $0
SILVER 02/06/2017
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 02/06/2017 0.00M
Measured & Indicated: n/a n/a 02/06/2017 0.00M
Inferred: n/a n/a 02/06/2017 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 02/06/2017 0.00M
Measured & Indicated: n/a n/a 02/06/2017 0.00M
Inferred: n/a n/a 02/06/2017 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 02/06/2017 $0.00
Extra Operating Cost: n/a n/a 02/06/2017 $0.00
Average Grade: n/a n/a 02/06/2017 n/a
Recovery Rate: n/a n/a 02/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/06/2017 0.00M
Annual Production: n/a n/a 02/06/2017 n/a
Cash Cost: n/a n/a 02/06/2017 n/a
Extra Operating Cost: n/a n/a 02/06/2017 n/a

Property

Last Analysis Data  (02/06/2017)
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
02/06/2017
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
02/06/2017
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 8.18M
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 5.89M
Maximum Profit (Gold): $113.74M $157.25M n/a $43.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.74M $157.25M n/a $43.51M
Max Profit / Current MCap: 4.310 7.207 n/a 2.897
Max Profit Per Share (Gold): $1.31 $1.81 n/a $0.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.31 $1.81 n/a $0.50
Total Free Profit Per Share: $0.91 $1.49 n/a $0.58
FD Mkt. Cap / Gold Eq.: $28.19 $23.31 n/a $-4.88
FD Mkt. Cap / Silver Eq.: $0.40 $0.31 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
2.30% 1.81% n/a -0.50%

Reserves &
Resources
02/06/2017
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 11.33M
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 7.31M
Maximum Profit (Gold): $141.08M $195.05M n/a $53.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $141.08M $195.05M n/a $53.96M
Max Profit / Current MCap: 5.347 8.940 n/a 3.593
Max Profit Per Share (Gold): $1.62 $2.24 n/a $0.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.62 $2.24 n/a $0.62
Total Free Profit Per Share: $1.23 $1.93 n/a $0.70
FD Mkt. Cap / Gold Eq.: $22.73 $18.79 n/a $-3.94
FD Mkt. Cap / Silver Eq.: $0.33 $0.25 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.86% 1.46% n/a -0.40%

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.     ×