Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Ascot Resources Ltd

www: www.ascotresources.ca   email: khowe@ascotgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:AOT CAD
OTCMKTS:AOTVF USD

Description

Ascot Resources Ltd are a gold focused mid-tier producer with one mine in development in Canada and exploration properties. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$350.16M which is a rise of roughly 15% over the last three months. As of 02/02/2024 they have ~C$51M debt and ~C$59.23M cash. They have 612M 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 02/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $303.87M $350.16M 02/02/2024 $46.29M
Total Assets: $290.63M $284.44M 02/02/2024 $-6.19M
Total Liabilities: $58.28M $57.03M 02/02/2024 $-1.24M
Current Assets: $60.52M $59.23M 02/02/2024 $-1.29M
Current Liabilities: $11.21M $10.97M 02/02/2024 $-0.24M
Total Debt: $52.30M $51.19M 02/02/2024 $-1.11M
Cash: $60.52M $59.23M 02/02/2024 $-1.29M
Enterprise Value: $295.65M $342.12M 11/03/1980 $46.47M
Cash Flow: $0.00M $99.11M never $99.11M
Cash Flow Multiple: 0.00 3.53 never 3.53
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 02/02/2024 n/a
Misc 02/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 612,000,000 612,000,000 02/02/2024 0
Shares (FD): 656,000,000 656,000,000 02/02/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 04/01/2024 02/02/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
100,000		 04/09/2024 100,000
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
8,531,706		 04/09/2024 8,531,706
Initial CapEx (Outstanding): $225.00M
74.04% of MCap		 $225.00M
64.26% of MCap 		02/02/2024 $0.00M
Funding Option: n/a (guess)  Debt Financing 02/02/2024 n/a
Documentation: none PRODUCER 04/09/2024 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 04/24/2023 0
Cash Flow Multiplier: 10 10 01/22/2024 0.00

Resource Data

GOLD 02/02/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 02/02/2024 0.00M
Measured & Indicated: 2.00M 2.00M 02/02/2024 0.00M
Inferred: 2.00M 2.00M 02/02/2024 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 02/02/2024 0.00M
Measured & Indicated: 1.80M 1.80M 02/02/2024 0.00M
Inferred: 0.90M 0.90M 02/02/2024 0.00M
Reserves & Resources: 2.70M 2.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
100,000oz.		 04/09/2024 100,000oz.
Cash Cost: n/a $850 04/09/2024 $0.00
Extra Operating Cost: n/a $500 04/09/2024 $0.00
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 02/02/2024 n/a
Open Pit (Avg): n/a n/a 02/02/2024 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/09/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 02/02/2024 0.00M
Annual Production: 135,000oz. 135,000oz. 02/02/2024 0oz.
Cash Cost: $850 $950 04/09/2024 $100
Extra Operating Cost: $500 $500 02/02/2024 $0
SILVER 02/02/2024
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 02/02/2024 0.00M
Measured & Indicated: n/a n/a 02/02/2024 0.00M
Inferred: n/a n/a 02/02/2024 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 02/02/2024 0.00M
Measured & Indicated: n/a n/a 02/02/2024 0.00M
Inferred: n/a n/a 02/02/2024 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 02/02/2024 $0.00
Extra Operating Cost: n/a n/a 02/02/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/02/2024 n/a
Open Pit (Avg): n/a n/a 02/02/2024 n/a
Recovery Rate: n/a n/a 02/02/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/02/2024 0.00M
Annual Production: n/a n/a 02/02/2024 n/a
Cash Cost: n/a n/a 02/02/2024 n/a
Extra Operating Cost: n/a n/a 02/02/2024 n/a

Property

Last Analysis Data  (02/02/2024)
Stage Name Owned Au Ag Cu Notes
Dev Red Mountain 100% show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exp Swamp Point 100% n/a
Exp Champion Hills 100% n/a
Exp Earnhardt South-Sawyer 100% n/a
Exp Hoover Hill 100% n/a
Exp Jerico Hill 100% n/a
Exp Jones-Keystone 0% n/a
Exp Loflin 0% n/a
Exp Mt Margaret 100% show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill 0% n/a
Exp Silver Valley 0% n/a
Total Land Package Size (ha): 27,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Red Mountain 100% show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exp Swamp Point 100% n/a
Exp Champion Hills 100% n/a
Exp Earnhardt South-Sawyer 100% n/a
Exp Hoover Hill 100% n/a
Exp Jerico Hill 100% n/a
Exp Jones-Keystone 0% n/a
Exp Loflin 0% n/a
Exp Mt Margaret 100% show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill 0% n/a
Exp Silver Valley 0% n/a
Total Land Package Size (ha): 27,000  

Profitability (by resource)

Proven &
Probable		 02/02/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.53M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.58M
Maximum Profit (Gold): $1,241.10M $1,783.98M n/a $542.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,783.98M n/a $542.88M
Max Profit / Current MCap: 4.084 5.095 n/a 1.010
Max Profit Per Share (Gold): $1.89 $2.72 n/a $0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $2.72 n/a $0.83
Total Free Profit Per Share: $1.27 $1.99 n/a $0.72
FD MCap / Gold Eq.: $168.82 $194.54 n/a $25.72
FD MCap / Silver Eq.: $1.87 $2.28 n/a $0.41
FD MCap / Per Metal
as % Spot Price:		 8.28% 8.31% n/a 0.03%
Measured &
Indicated		 02/02/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.53M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.58M
Maximum Profit (Gold): $1,241.10M $1,783.98M n/a $542.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,783.98M n/a $542.88M
Max Profit / Current MCap: 4.084 5.095 n/a 1.010
Max Profit Per Share (Gold): $1.89 $2.72 n/a $0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $2.72 n/a $0.83
Total Free Profit Per Share: $1.27 $1.99 n/a $0.72
FD MCap / Gold Eq.: $168.82 $194.54 n/a $25.72
FD MCap / Silver Eq.: $1.87 $2.28 n/a $0.41
FD MCap / Per Metal
as % Spot Price:		 8.28% 8.31% n/a 0.03%

Reserves &
Resources		 02/02/2024
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -19.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.87M
Maximum Profit (Gold): $1,861.65M $2,675.97M n/a $814.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,861.65M $2,675.97M n/a $814.32M
Max Profit / Current MCap: 6.126 7.642 n/a 1.516
Max Profit Per Share (Gold): $2.84 $4.08 n/a $1.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.84 $4.08 n/a $1.24
Total Free Profit Per Share: $2.22 $3.35 n/a $1.13
FD MCap / Gold Eq.: $112.54 $129.69 n/a $17.15
FD MCap / Silver Eq.: $1.25 $1.52 n/a $0.27
FD MCap / Per Metal
as % Spot Price:		 5.52% 5.54% n/a 0.02%

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.     ×