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

Category: Junior: Project Generator
Rating: 2.50   (Likely 3 Bagger as of 08/15/2017)
Risk: High
Liberty Gold
www: libertygold.ca     email: info@libertygold.ca

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:LGDTF 10/20/2017 USD 0.3818 -0.0046 0.5200 - 0.2700 15,894
TSE:LGD 10/20/2017 CAD 0.4800 -0.0100 0.6900 - 0.3500 119,242
Alert me when stock is updated

Don's Summary (from last analysis - 08/15/2017)

Liberty Gold (formerly Pilot Gold) was formed from Fronteer Gold’s management team. They have an advanced project in Turkey called Halilaga. It is really a copper project operated by Teck (60% ownership and operator), with 2 billion lbs of copper and 3.2 million oz of gold (180,000 annual gold production). Because of the gold offsets and low tax rate in Turkey, it is likely to get built. The initial capex estimate in the PEA is $346 million, but the feasibility study is not yet completed. If they build the mine, production will not begin until around 2019. The NPV at current gold prices is over $400 million, so it is a valuable project. The after-tax IRR is around 45% at $1300 gold.

They have a second copper/gold project in Turkey called TV Tower, where they have a 60% interest. However, it looks like they will sell it or walk away. They are now focused on gold exploration in Nevada, Utah, and Idaho where they have 4 projects: Kinsley Mountain, Baxter Springs, Goldstrike, and Black Pine. They have $10 million in cash and have been drilling aggressively trying to find a gold mine. Between those four properties, which all look good, they are likely to find one. However, we do not know how big it will be or if they will find a second mine. Thus, this is a speculation stock with a good exploration, led by the CEO, Mark O'Dea.

General Details

Financial 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $62.04M $69.93M 08/15/2017 $7.89M
Total Assets: $38.58M $38.58M 08/15/2017 $0.00M
Total Liabilities: $11.23M $11.23M 08/15/2017 $0.00M
Current Assets: $10.98M $10.98M 08/15/2017 $0.00M
Current Liabilities: $0.62M $0.62M 08/15/2017 $0.00M
Total Debt: $0.00M $0.00M 08/15/2017 $0.00M
Cash: $10.80M $10.80M 08/15/2017 $0.00M
Enterprise Value: $51.24M $59.13M 11/16/1971 $7.89M
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: 08/15/2017 n/a
Tax Rate: (guess)  20.00% (CG)  20.00% 08/15/2017 0.00%
Misc 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.337 $0.380 15:10 on 10/20/2017 $0.04
Shares Outstanding: 150,000,000 150,000,000 08/15/2017 0
Shares Fully Diluted: 184,000,000 184,000,000 08/15/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 08/15/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/15/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/15/2017 0
Initial CapEx (Outstanding): n/a n/a 08/15/2017 n/a
Funding Option: n/a n/a 08/15/2017 n/a
Documentation: none none 08/15/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/15/2017
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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 $0.00
Extra Operating Cost: n/a n/a 08/15/2017 $0.00
Average Grade: n/a n/a 08/15/2017 n/a
Recovery Rate: n/a n/a 08/15/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/15/2017 0.00M
Annual Production: n/a n/a 08/15/2017 n/a
Cash Cost: n/a n/a 08/15/2017 n/a
Extra Operating Cost: n/a n/a 08/15/2017 n/a
SILVER 08/15/2017
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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 0.00M
Measured & Indicated: n/a n/a 08/15/2017 0.00M
Inferred: n/a n/a 08/15/2017 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 08/15/2017 $0.00
Extra Operating Cost: n/a n/a 08/15/2017 $0.00
Average Grade: n/a n/a 08/15/2017 n/a
Recovery Rate: n/a n/a 08/15/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/15/2017 0.00M
Annual Production: n/a n/a 08/15/2017 n/a
Cash Cost: n/a n/a 08/15/2017 n/a
Extra Operating Cost: n/a n/a 08/15/2017 n/a

Property

Last Analysis Data  (08/15/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Turkey Halilaga 40% 9,000 Open Pit show
Large copper mine with 2 billion lbs of copper. But also 3.2 million oz of gold.

PEA released in 2012 with a $968 million capex

Operator is Teck. It will likely get built because of the economics. 35% IRR at $1350 gold.
Exploration Quebec, Canada Cadillac Break 40% 7,000 n/a show
JV with Visible Gold, who is the operator.
Exploration Turkey TV Tower 65% 7,000 n/a show
Still early exploration.
Exploration Nevada, USA Baxter Springs 100% n/a n/a show
Early exploration.
Exploration Idaho, USA Black Pine 100% (guess) 1,200 n/a show
Early exploration.
Exploration Nevada, USA Brik 100% n/a n/a n/a
Exploration Washington County, Utah, USA Goldstrike District 100% 2,000 Open Pit show
1500 drilled holes, but they still need more before they do a PEA.
Exploration Long Canyon, Nv, USA Kinsley 79% 3,000 n/a show
Early exploration.
Exploration Idaho, USA Mineral Gulch 100% n/a n/a show
Early exploration.
Exploration Nevada, USA Regent 100% n/a n/a n/a
Total Land Package Size (ha): 29,200  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Turkey Halilaga 40% 9,000 Open Pit show
Large copper mine with 2 billion lbs of copper. But also 3.2 million oz of gold.

PEA released in 2012 with a $968 million capex

Operator is Teck. It will likely get built because of the economics. 35% IRR at $1350 gold.
Exploration Quebec, Canada Cadillac Break 40% 7,000 n/a show
JV with Visible Gold, who is the operator.
Exploration Turkey TV Tower 65% 7,000 n/a show
Still early exploration.
Exploration Nevada, USA Baxter Springs 100% n/a n/a show
Early exploration.
Exploration Idaho, USA Black Pine 100% (guess) 1,200 n/a show
Early exploration.
Exploration Nevada, USA Brik 100% n/a n/a n/a
Exploration Washington County, Utah, USA Goldstrike District 100% 2,000 Open Pit show
1500 drilled holes, but they still need more before they do a PEA.
Exploration Long Canyon, Nv, USA Kinsley 79% 3,000 n/a show
Early exploration.
Exploration Idaho, USA Mineral Gulch 100% n/a n/a show
Early exploration.
Exploration Nevada, USA Regent 100% n/a n/a n/a
Total Land Package Size (ha): 29,200  

Profitability (by resource)

Proven &
Probable
08/15/2017
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
08/15/2017
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%

Reserves &
Resources
08/15/2017
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%

Future Valuation (Cash Flow & Totals)

Totals 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $0.00M $0.00M n/a $0.00M
Mkt. Cap: $62.04M $69.93M n/a $7.89M
Annual Gold Production: n/a n/a 0oz.
Annual Silver Production: n/a n/a 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $0.00M $0M n/a $0M
FD Mkt. Cap Growth: -100% -100% n/a 0%
Annual
Production
Gold: n/a n/a n/a n/a
Silver: n/a n/a n/a n/a
Current FD
Mkt. Cap /
Gold Eq. Reserves: 0.00 0.00 n/a 0.00
Silver Eq. Reserves: 0.00 0.00 n/a 0.00
Gold Eq. Production: 0.00 0.00 n/a 0.00
Silver Eq. Production: 0.00 0.00 n/a 0.00
P&P
Reserves
(oz.)
Gold: n/a n/a 08/15/2017 n/a
Silver: n/a n/a 08/15/2017 n/a
Gold Eq.: n/a n/a 08/15/2017 n/a
Silver Eq.: n/a n/a 08/15/2017 n/a
P&P Reserves
per FD
Share (oz.)
Gold: n/a n/a n/a n/a
Silver: n/a n/a n/a n/a
Gold Eq.: n/a n/a n/a n/a
Silver Eq.: n/a n/a n/a n/a
Cash Flow 08/15/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $0.00M $0.00M n/a $0.00M
Current Multiple: 0.00 0.00 n/a 0.00
F
U
T
U
R
E
@ current prices: $0.00M $0.00M n/a $0.00M
Multiple @ current prices: 0.00 0.00 n/a 0.00
Growth @ current prices: 0.00% 0.00% n/a 0.00
@ future prices: $0.00M $0.00M n/a $0.00M
Multiple @ future prices: 0.00 0.00 n/a 0.00
Growth @ future prices: 0.00% 0.00% n/a 0.00

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.     ×