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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Antioquia Gold Inc
www: www.antioquiagoldinc.com     email: info@antioquiagoldinc.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AGD CAD
OTCMKTS:AGDXF USD

Description

Antioquia Gold Inc are a gold focused junior, late stage development company with one mine in development in Colombia and exploration properties. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$5.13M which is a fall of roughly 61% over the last nine months. As of 01/15/2018 they have ~C$21M debt and ~C$1.87M cash. They have 307M 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 01/15/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $13.24M $5.13M 01/15/2018 $-8.11M
Total Assets: $22.34M $21.62M 01/15/2018 $-0.71M
Total Liabilities: $24.12M $23.34M 01/15/2018 $-0.77M
Current Assets: $1.93M $1.87M 01/15/2018 $-0.06M
Current Liabilities: $12.68M $12.27M 01/15/2018 $-0.41M
Total Debt: $21.68M $20.98M 01/15/2018 $-0.69M
Cash: $1.93M $1.87M 01/15/2018 $-0.06M
Enterprise Value: $32.99M $24.24M 10/08/1970 $-8.75M
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: 01/15/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/15/2018 0.00%
Misc 01/15/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 307,240,000 307,240,000 01/15/2018 0
Shares (FD): 329,000,000 329,000,000 01/15/2018 0
Insider Ownership: n/a 70% 01/15/2018 70%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/15/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/15/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/15/2018 0
Initial CapEx (Outstanding): $20.00M
151.05% of Mkt.Cap
$20.00M
390.09% of Mkt.Cap
01/15/2018 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/15/2018 n/a
Documentation: none none 01/15/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/15/2018
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 01/15/2018 0.00M
Measured & Indicated: 0.10M 0.10M 01/15/2018 0.00M
Inferred: 0.10M 0.10M 01/15/2018 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/15/2018 0.00M
Measured & Indicated: 0.07M 0.07M 01/15/2018 0.00M
Inferred: 0.05M 0.05M 01/15/2018 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/15/2018 $0.00
Extra Operating Cost: n/a n/a 01/15/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 01/15/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/15/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 01/15/2018 0.00M
Annual Production: 30,000oz. 30,000oz. 01/15/2018 0oz.
Cash Cost: $800 $800 01/15/2018 $0
Extra Operating Cost: $350 $350 01/15/2018 $0
SILVER 01/15/2018
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 01/15/2018 0.00M
Measured & Indicated: n/a n/a 01/15/2018 0.00M
Inferred: n/a n/a 01/15/2018 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 01/15/2018 0.00M
Measured & Indicated: n/a n/a 01/15/2018 0.00M
Inferred: n/a n/a 01/15/2018 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 01/15/2018 $0.00
Extra Operating Cost: n/a n/a 01/15/2018 $0.00
Average Grade: n/a n/a 01/15/2018 n/a
Recovery Rate: n/a n/a 01/15/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/15/2018 0.00M
Annual Production: n/a n/a 01/15/2018 n/a
Cash Cost: n/a n/a 01/15/2018 n/a
Extra Operating Cost: n/a n/a 01/15/2018 n/a

Property

Last Analysis Data  (01/15/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  

Profitability (by resource)

Proven &
Probable
01/15/2018
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
01/15/2018
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.): 0.10M 0.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.07M 0.07M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.49M
Maximum Profit (Gold): $9.63M $3.64M n/a $-5.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.63M $3.64M n/a $-5.99M
Max Profit / Current MCap: 0.727 0.710 n/a -0.017
Max Profit Per Share (Gold): $0.03 $0.01 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.01 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $183.90 $71.21 n/a $-112.69
FD Mkt. Cap / Silver Eq.: $2.38 $0.85 n/a $-1.53
FD Mkt. Cap / Per Metal
as % Spot Price:
13.71% 5.83% n/a -7.89%

Reserves &
Resources
01/15/2018
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.79M
Maximum Profit (Gold): $15.64M $5.91M n/a $-9.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15.64M $5.91M n/a $-9.73M
Max Profit / Current MCap: 1.181 1.153 n/a -0.028
Max Profit Per Share (Gold): $0.05 $0.02 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.02 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $113.17 $43.82 n/a $-69.35
FD Mkt. Cap / Silver Eq.: $1.46 $0.52 n/a $-0.94
FD Mkt. Cap / Per Metal
as % Spot Price:
8.44% 3.59% n/a -4.85%

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.