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$20.74M which is a fall of roughly 15% over the last five months. As of 07/28/2018 they have no debt and ~C$0.39M cash. They have 104M 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 07/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $24.51M $20.74M 07/28/2018 $-3.77M
Total Assets: $27.27M $27.27M 07/28/2018 $0.00M
Total Liabilities: $3.12M $3.12M 07/28/2018 $0.00M
Current Assets: $0.39M $0.39M 07/28/2018 $0.00M
Current Liabilities: $2.34M $2.34M 07/28/2018 $0.00M
Total Debt: $0.00M $0.00M 07/28/2018 $0.00M
Cash: $0.39M $0.39M 07/28/2018 $0.00M
Enterprise Value: $24.12M $20.35M 08/24/1970 $-3.77M
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: 07/28/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/28/2018 0.00%
Misc 07/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 104,000,000 104,000,000 07/28/2018 0
Shares (FD): 121,000,000 121,000,000 07/28/2018 0
Insider Ownership: n/a 35% 07/28/2018 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2019 07/28/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
07/28/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
07/28/2018 0
Initial CapEx (Outstanding): $150.00M
611.92% of Mkt.Cap
$150.00M
723.18% of Mkt.Cap
07/28/2018 $0.00M
Funding Option: n/a n/a 07/28/2018 n/a
Documentation: none FS 07/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/28/2018
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 07/28/2018 0.00M
Measured & Indicated: 1.30M 1.30M 07/28/2018 0.00M
Inferred: 0.50M 0.50M 07/28/2018 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 07/28/2018 0.00M
Measured & Indicated: 0.94M 0.94M 07/28/2018 0.00M
Inferred: 0.23M 0.23M 07/28/2018 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 07/28/2018 $0.00
Extra Operating Cost: n/a n/a 07/28/2018 $0.00
Average Grade: 1.60 g/t 1.60 g/t 07/28/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 07/28/2018 0.00M
Annual Production: 120,000oz. 120,000oz. 07/28/2018 0oz.
Cash Cost: $650 $650 07/28/2018 $0
Extra Operating Cost: $400 $400 07/28/2018 $0
SILVER 07/28/2018
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 07/28/2018 0.00M
Measured & Indicated: n/a n/a 07/28/2018 0.00M
Inferred: n/a n/a 07/28/2018 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 07/28/2018 0.00M
Measured & Indicated: n/a n/a 07/28/2018 0.00M
Inferred: n/a n/a 07/28/2018 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 07/28/2018 $0.00
Extra Operating Cost: n/a n/a 07/28/2018 $0.00
Average Grade: n/a n/a 07/28/2018 n/a
Recovery Rate: n/a n/a 07/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/28/2018 0.00M
Annual Production: n/a n/a 07/28/2018 n/a
Cash Cost: n/a n/a 07/28/2018 n/a
Extra Operating Cost: n/a n/a 07/28/2018 n/a

Property

Last Analysis Data  (07/28/2018)
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
07/28/2018
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
07/28/2018
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.55M
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 5.44M
Maximum Profit (Gold): $113.09M $122.98M n/a $9.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.09M $122.98M n/a $9.89M
Max Profit / Current MCap: 4.613 5.929 n/a 1.316
Max Profit Per Share (Gold): $0.93 $1.02 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.93 $1.02 n/a $0.08
Total Free Profit Per Share: $0.67 $0.80 n/a $0.12
FD Mkt. Cap / Gold Eq.: $26.19 $22.16 n/a $-4.03
FD Mkt. Cap / Silver Eq.: $0.33 $0.26 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
2.14% 1.79% n/a -0.35%

Reserves &
Resources
07/28/2018
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.46M
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 6.74M
Maximum Profit (Gold): $140.27M $152.54M n/a $12.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.27M $152.54M n/a $12.27M
Max Profit / Current MCap: 5.722 7.354 n/a 1.632
Max Profit Per Share (Gold): $1.16 $1.26 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.16 $1.26 n/a $0.10
Total Free Profit Per Share: $0.90 $1.04 n/a $0.14
FD Mkt. Cap / Gold Eq.: $21.11 $17.87 n/a $-3.25
FD Mkt. Cap / Silver Eq.: $0.27 $0.21 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 1.44% n/a -0.28%

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.