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

Category: Mid-tier Producer
Rating & Risk: Login to view
Argonaut Gold Inc
www: www.argonautgold.com     email: info@argonautgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:AR CAD
OTCMKTS:ARNGF USD

Description

Argonaut Gold Inc are a gold focused mid-tier producer with one producing mine in Mexico, three mines in development in Mexico and exploration properties. Currently they produce roughly 170koz. of gold per year. They have approximately 9Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~$314.41M which is a fall of roughly 6% over the last three weeks. As of 05/28/2018 they have ~$8M debt and ~$21M cash. They have 177M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $333.66M $314.41M 05/28/2018 $-19.25M
Total Assets: $703.00M $703.00M 05/28/2018 $0.00M
Total Liabilities: $64.00M $64.00M 05/28/2018 $0.00M
Current Assets: $123.00M $123.00M 05/28/2018 $0.00M
Current Liabilities: $30.00M $30.00M 05/28/2018 $0.00M
Total Debt: $8.00M $8.00M 05/28/2018 $0.00M
Cash: $21.00M $21.00M 05/28/2018 $0.00M
Enterprise Value: $320.66M $301.41M 07/21/1979 $-19.25M
Cash Flow: $35.33M $32.03M never $-3.30M
Cash Flow Multiple: 9.44 9.81 never 0.37
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/28/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/28/2018 0.00%
Misc 05/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 177,220,000 177,220,000 05/28/2018 0
Shares (FD): 183,000,000 183,000,000 05/28/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/28/2018 n/a
Production (Gold Eq Oz.): (guess) 
170,000
(guess) 
170,000
05/28/2018 0
Production (Silver Eq Oz.): (guess) 
13,418,929
(guess) 
13,220,833
05/28/2018 -198,095
Initial CapEx (Outstanding): n/a n/a 05/28/2018 n/a
Funding Option: n/a n/a 05/28/2018 n/a
Documentation: none PRODUCER 05/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.70M 3.70M 05/28/2018 0.00M
Measured & Indicated: 8.00M 8.00M 05/28/2018 0.00M
Inferred: 1.00M 1.00M 05/28/2018 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.96M 2.96M 05/28/2018 0.00M
Measured & Indicated: 5.71M 5.71M 05/28/2018 0.00M
Inferred: 0.40M 0.40M 05/28/2018 0.00M
Reserves & Resources: 6.11M 6.11M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
170,000oz.
(guess) 
170,000oz.
05/28/2018 0oz.
Cash Cost: $750 $750 05/28/2018 $0.00
Extra Operating Cost: $250 $250 05/28/2018 $0.00
Average Grade: 0.80 g/t 0.80 g/t 05/28/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 9.00M 9.00M 05/28/2018 0.00M
Annual Production: 300,000oz. 300,000oz. 05/28/2018 0oz.
Cash Cost: $800 $800 05/28/2018 $0
Extra Operating Cost: $350 $350 05/28/2018 $0
SILVER 05/28/2018
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 05/28/2018 0.00M
Measured & Indicated: n/a n/a 05/28/2018 0.00M
Inferred: n/a n/a 05/28/2018 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 05/28/2018 0.00M
Measured & Indicated: n/a n/a 05/28/2018 0.00M
Inferred: n/a n/a 05/28/2018 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 05/28/2018 $0.00
Extra Operating Cost: n/a n/a 05/28/2018 $0.00
Average Grade: n/a n/a 05/28/2018 n/a
Recovery Rate: n/a n/a 05/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/28/2018 0.00M
Annual Production: n/a n/a 05/28/2018 n/a
Cash Cost: n/a n/a 05/28/2018 n/a
Extra Operating Cost: n/a n/a 05/28/2018 n/a

Property

Last Analysis Data  (05/28/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Durando, Mexico El Castillo 100% n/a n/a show
Long life producing mine.
Development Mexico, Mexico Cerro Del Gallo 100% 25,000 Open Pit show
900,000 oz (.6 gpt)
Development Hermosillo, Mexico La Colorada 100% n/a n/a show
Long life producing mine.
Development San Antonio, Mexico San Antonio 100% n/a n/a show
Advanced project. Needs pre-feasibility study.

Another long life mine.
Exploration Thunder Bay, Ontario, Canada Hercules 100% n/a n/a n/a
Exploration Ontario, Canada Magino 100% n/a n/a show
Needs a pre-feasibility study.

4 million oz deposit.

Another long life mine.
Exploration Long Lac, Ontario, Canada Milestone 100% n/a n/a n/a
Exploration Canada West-Millennium 100% n/a n/a n/a
Exploration Canada Wildgoose 100% n/a n/a n/a
Exploration Caborca, Mexico Caborca Copper 100% n/a n/a n/a
Exploration Hermosillo, Mexico Cochis Gold 100% n/a n/a n/a
Exploration Tajitos, Mexico Daniel 100% n/a n/a n/a
Exploration Sahuaripa, Mexico El Compa 100% n/a n/a n/a
Exploration Caborca, Mexico Glor 100% n/a n/a n/a
Exploration Culiacan, Mexico La Fortuna 100% n/a n/a n/a
Exploration Sonora, Mexico Llano Colorado 100% n/a n/a n/a
Exploration Caborca, Mexico Manuel and Mel 100% n/a n/a n/a
Exploration Magdelena Area, Mexico Nopal 100% n/a n/a n/a
Exploration Mexico San Agustin 100% n/a n/a show
2.5 million oz deposit. Low grade.

Purchased from Silver Standard for $75 million in 203.

Production scheduled for 2017.
Exploration Douglas, Mexico Valenzuela Silver Gold 100% n/a n/a n/a
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Durando, Mexico El Castillo 100% n/a n/a show
Long life producing mine.
Development Mexico, Mexico Cerro Del Gallo 100% 25,000 Open Pit show
900,000 oz (.6 gpt)
Development Hermosillo, Mexico La Colorada 100% n/a n/a show
Long life producing mine.
Development San Antonio, Mexico San Antonio 100% n/a n/a show
Advanced project. Needs pre-feasibility study.

Another long life mine.
Exploration Thunder Bay, Ontario, Canada Hercules 100% n/a n/a n/a
Exploration Ontario, Canada Magino 100% n/a n/a show
Needs a pre-feasibility study.

4 million oz deposit.

Another long life mine.
Exploration Long Lac, Ontario, Canada Milestone 100% n/a n/a n/a
Exploration Canada West-Millennium 100% n/a n/a n/a
Exploration Canada Wildgoose 100% n/a n/a n/a
Exploration Caborca, Mexico Caborca Copper 100% n/a n/a n/a
Exploration Hermosillo, Mexico Cochis Gold 100% n/a n/a n/a
Exploration Tajitos, Mexico Daniel 100% n/a n/a n/a
Exploration Sahuaripa, Mexico El Compa 100% n/a n/a n/a
Exploration Caborca, Mexico Glor 100% n/a n/a n/a
Exploration Culiacan, Mexico La Fortuna 100% n/a n/a n/a
Exploration Sonora, Mexico Llano Colorado 100% n/a n/a n/a
Exploration Caborca, Mexico Manuel and Mel 100% n/a n/a n/a
Exploration Magdelena Area, Mexico Nopal 100% n/a n/a n/a
Exploration Mexico San Agustin 100% n/a n/a show
2.5 million oz deposit. Low grade.

Purchased from Silver Standard for $75 million in 203.

Production scheduled for 2017.
Exploration Douglas, Mexico Valenzuela Silver Gold 100% n/a n/a n/a
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
05/28/2018
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.): 3.70M 3.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.96M 2.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.45M
Maximum Profit (Gold): $615.18M $557.78M n/a $-57.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $615.18M $557.78M n/a $-57.39M
Max Profit / Current MCap: 1.844 1.774 n/a -0.070
Max Profit Per Share (Gold): $3.36 $3.05 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.36 $3.05 n/a $-0.31
Total Free Profit Per Share: $1.02 $0.84 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $112.72 $106.22 n/a $-6.50
FD Mkt. Cap / Silver Eq.: $1.43 $1.37 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
8.69% 8.37% n/a -0.32%
Measured &
Indicated
05/28/2018
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.71M 5.71M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.66M
Maximum Profit (Gold): $1,187.12M $1,076.37M n/a $-110.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,187.12M $1,076.37M n/a $-110.76M
Max Profit / Current MCap: 3.558 3.423 n/a -0.134
Max Profit Per Share (Gold): $6.49 $5.88 n/a $-0.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.49 $5.88 n/a $-0.61
Total Free Profit Per Share: $4.15 $3.68 n/a $-0.47
FD Mkt. Cap / Gold Eq.: $58.41 $55.04 n/a $-3.37
FD Mkt. Cap / Silver Eq.: $0.74 $0.71 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
4.50% 4.34% n/a -0.17%

Reserves &
Resources
05/28/2018
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -10.49M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.11M 6.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.12M
Maximum Profit (Gold): $1,270.26M $1,151.75M n/a $-118.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,270.26M $1,151.75M n/a $-118.51M
Max Profit / Current MCap: 3.807 3.663 n/a -0.144
Max Profit Per Share (Gold): $6.94 $6.29 n/a $-0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.94 $6.29 n/a $-0.65
Total Free Profit Per Share: $4.60 $4.09 n/a $-0.51
FD Mkt. Cap / Gold Eq.: $54.59 $51.44 n/a $-3.15
FD Mkt. Cap / Silver Eq.: $0.69 $0.66 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
4.21% 4.05% n/a -0.16%

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.