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

Category: Emerging Major
Rating & Risk: Login to view
Tahoe Resources Inc
www: www.tahoeresourcesinc.com     email: investors@tahoeresourcesinc.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSE:TAHO 08/17/2017 USD 5.51 -0.11 16.03 - 4.93 0
TSE:THO 08/17/2017 CAD 6.9800 -0.1500 20.6000 - 6.3200 1,630,000
Alert me when stock is updated

Description

Tahoe Resources Inc are a gold and silver focused emerging major with three producing mines in Canada and Peru, two mines in development in Guatemala and Peru and exploration properties. Currently they produce roughly 400koz. of gold and 20.0Moz. of silver per year. They have approximately 15Moz. of gold and 400Moz. of silver in the reserves and resources category of which 10Moz. of gold and 350Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1800.83M which is a fall of roughly 25% over the last five months. As of 06/30/2017 they have ~$47M debt and ~$190.64M cash. They have 313M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login to access Don's Summary

General Details

Financial 03/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $2,401.95M $1,800.83M 03/11/2017 $-601.13M
Total Assets: $3,033.22M $3,129.23M 06/30/2017 $96.01M
Total Liabilities: $446.86M $474.91M 06/30/2017 $28.05M
Current Assets: $338.94M $376.68M 06/30/2017 $37.74M
Current Liabilities: $170.68M $158.40M 06/30/2017 $-12.28M
Total Debt: $54.24M $46.51M 06/30/2017 $-7.73M
Cash: $142.43M $190.64M 06/30/2017 $48.21M
Enterprise Value: $2,313.76M $1,656.70M 07/01/2022 $-657.07M
Cash Flow: $85.37M $113.04M never $27.66M
Cash Flow Multiple: 28.14 15.93 never -12.20
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 03/11/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/11/2017 0.00%
Misc 03/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $7.391 $5.541 16:08 on 08/17/2017 $-1.85
Shares Outstanding: 311,000,000 312,620,000 06/30/2017 1,620,000
Shares Fully Diluted: 325,000,000 325,000,000 03/11/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2014 03/11/2017 n/a
Production (Gold Eq Oz.): (guess) 
682,464
(guess) 
663,851
03/11/2017 -18,613
Production (Silver Eq Oz.): (guess) 
48,322,163
(guess) 
50,320,093
03/11/2017 1,997,930
Initial CapEx (Outstanding): n/a n/a 03/11/2017 n/a
Funding Option: n/a n/a 03/11/2017 n/a
Documentation: none PRODUCER 03/11/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.50M 2.50M 03/11/2017 0.00M
Measured & Indicated: 10.00M 10.00M 03/11/2017 0.00M
Inferred: 5.00M 5.00M 03/11/2017 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.75M 1.75M 03/11/2017 0.00M
Measured & Indicated: 5.95M 5.95M 03/11/2017 0.00M
Inferred: 1.75M 1.75M 03/11/2017 0.00M
Reserves & Resources: 7.70M 7.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
(guess) 
400,000oz.
03/11/2017 0oz.
Cash Cost: $700 $700 03/11/2017 $0.00
Extra Operating Cost: $350 $350 03/11/2017 $0.00
Average Grade: 0.30 g/t 0.30 g/t 03/11/2017 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 03/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 03/11/2017 0.00M
Annual Production: 500,000oz. 500,000oz. 03/11/2017 0oz.
Cash Cost: $750 $750 03/11/2017 $0
Extra Operating Cost: $400 $400 03/11/2017 $0
SILVER 03/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 350.00M 350.00M 03/11/2017 0.00M
Measured & Indicated: 350.00M 350.00M 03/11/2017 0.00M
Inferred: 50.00M 50.00M 03/11/2017 0.00M
Reserves & Resources: 400.00M 400.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 287.00M 287.00M 03/11/2017 0.00M
Measured & Indicated: 287.00M 287.00M 03/11/2017 0.00M
Inferred: 20.50M 20.50M 03/11/2017 0.00M
Reserves & Resources: 307.50M 307.50M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000,000oz.
(guess) 
20,000,000oz.
03/11/2017 0oz.
Cash Cost: $8 $8 03/11/2017 $0.00
Extra Operating Cost: $6 $6 03/11/2017 $0.00
Average Grade: 350.00 g/t 350.00 g/t 03/11/2017 n/a
Recovery Rate: (CG)  82.00% (CG)  82.00% 03/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 350.00M 350.00M 03/11/2017 0.00M
Annual Production: 20,000,000oz. 20,000,000oz. 03/11/2017 0oz.
Cash Cost: $8 $8 03/11/2017 $0
Extra Operating Cost: $7 $7 03/11/2017 $0

Property

Last Analysis Data  (03/11/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Canada Bell Creek Complex 100% n/a Underground show
2 million oz underground mine 4.5 gpt
Production Ontario, Canada Timmins West 100% n/a Underground show
2.7 million oz underground mine (5 gpt)
Production Huamachuco, Peru La Arena 100% 27,000 Open Pit show
Currently mining oxide gold at 200,000 oz per year until 2017.

Then they will mine mostly copper, with only 40,000 oz gold annually. But it is a large property with gold oxide exploration potential.
Development San Rafael Las Flores, Guatemala Escobal 100% 200,000 Underground show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Development Peru Shahuindo 100% n/a Open Pit show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exploration Timmins, Ontario, Canada 144 100% n/a n/a n/a
Exploration Ontario, Canada Croxall 100% 1,000 n/a n/a
Exploration Val D'or, Canada East Sullivan 100% n/a n/a show
Early exploration
Exploration Ontario, Canada Fenn-Gib 100% n/a Open Pit show
2 million oz open pit project (1 gpt)
Exploration Timmins, Ontario, Canada Gold River Trend 255% n/a n/a n/a
Exploration Ontario, Canada Golden Lake 100% 250 Open Pit show
Near Juby Main deposit.
Exploration Ontario, Canada Gowganda 100% 200 Open Pit show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exploration Ontario, Canada Juby 100% 2,000 Open Pit show
4 million oz open pit at 1 gpt.
Exploration Ontario, Canada Juby Main 100% 275 Open Pit show
Main deposit is 1.5 million oz (1 gpt).
Exploration Latchford, Ontario, Canada Latchford 100% n/a n/a n/a
Exploration Canada Marlhill 100% n/a n/a n/a
Exploration Kenora, Ontario, Canada Uranium Project 100% n/a n/a n/a
Exploration Canada Vogel 100% n/a n/a n/a
Exploration Ontario, Canada Webequie 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Whitney 60% 800 Open Pit show
Whitney JV with Goldcorp. PEA due.

1 million oz deposit.
Exploration Latchford, Ontario, Canada Wilson Lake 100% n/a n/a n/a
Exploration Peru, Peru La Arena 100% (guess) n/a Open Pit show
3.5 million oz open pit

200,000 oz per year.
Total Land Package Size (ha): 231,525  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Canada Bell Creek Complex 100% n/a Underground show
2 million oz underground mine 4.5 gpt
Production Ontario, Canada Timmins West 100% n/a Underground show
2.7 million oz underground mine (5 gpt)
Production Huamachuco, Peru La Arena 100% 27,000 Open Pit show
Currently mining oxide gold at 200,000 oz per year until 2017.

Then they will mine mostly copper, with only 40,000 oz gold annually. But it is a large property with gold oxide exploration potential.
Development San Rafael Las Flores, Guatemala Escobal 100% 200,000 Underground show
Huge 20 million oz per year silver mine. Low cash costs from gold, lead, and zinc offsets.
Development Peru Shahuindo 100% n/a Open Pit show
Expected production of 90,000 gold equivalent oz (including silver) in 2014. Double production in 2016.
Exploration Timmins, Ontario, Canada 144 100% n/a n/a n/a
Exploration Ontario, Canada Croxall 100% 1,000 n/a n/a
Exploration Val D'or, Canada East Sullivan 100% n/a n/a show
Early exploration
Exploration Ontario, Canada Fenn-Gib 100% n/a Open Pit show
2 million oz open pit project (1 gpt)
Exploration Timmins, Ontario, Canada Gold River Trend 255% n/a n/a n/a
Exploration Ontario, Canada Golden Lake 100% 250 Open Pit show
Near Juby Main deposit.
Exploration Ontario, Canada Gowganda 100% 200 Open Pit show
O'Brien past producing mine (40 million oz produced). 3 million oz deposit at 50 gpt.
Exploration Ontario, Canada Juby 100% 2,000 Open Pit show
4 million oz open pit at 1 gpt.
Exploration Ontario, Canada Juby Main 100% 275 Open Pit show
Main deposit is 1.5 million oz (1 gpt).
Exploration Latchford, Ontario, Canada Latchford 100% n/a n/a n/a
Exploration Canada Marlhill 100% n/a n/a n/a
Exploration Kenora, Ontario, Canada Uranium Project 100% n/a n/a n/a
Exploration Canada Vogel 100% n/a n/a n/a
Exploration Ontario, Canada Webequie 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Whitney 60% 800 Open Pit show
Whitney JV with Goldcorp. PEA due.

1 million oz deposit.
Exploration Latchford, Ontario, Canada Wilson Lake 100% n/a n/a n/a
Exploration Peru, Peru La Arena 100% (guess) n/a Open Pit show
3.5 million oz open pit

200,000 oz per year.
Total Land Package Size (ha): 231,525  

Profitability (by resource)

Proven &
Probable
03/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 33.59% 35.13% n/a 1.54%
Percentage Silver: 66.41% 64.87% n/a -1.54%
Total (Gold Eq. Oz.): 7.44M 7.12M n/a -0.33M
Total (Silver Eq. Oz.): 527.01M 539.50M n/a 12.49M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.80M 5.54M n/a -0.27M
Silver Eq. Oz.: 410.91M 419.65M n/a 8.74M
Maximum Profit (Gold): $189.14M $303.43M n/a $114.29M
Maximum Profit (Silver): $604.71M $626.81M n/a $22.10M
Total Maximum Profit: $793.85M $930.24M n/a $136.39M
Max Profit / Current MCap: 0.331 0.517 n/a 0.186
Max Profit Per Share (Gold): $0.58 $0.93 n/a $0.35
Max Profit Per Share (Silver): $1.86 $1.93 n/a $0.07
Total Max Profit Per Share: $2.44 $2.86 n/a $0.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $413.89 $325.28 n/a $-88.61
FD Mkt. Cap / Silver Eq.: $5.85 $4.29 n/a $-1.55
FD Mkt. Cap / Per Metal
as % Spot Price:
34.36% 25.07% n/a -9.30%
Measured &
Indicated
03/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 66.92% 68.41% n/a 1.49%
Percentage Silver: 33.08% 31.59% n/a -1.49%
Total (Gold Eq. Oz.): 14.94M 14.62M n/a -0.33M
Total (Silver Eq. Oz.): 1,058.05M 1,108.00M n/a 49.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.00M 9.74M n/a -0.27M
Silver Eq. Oz.: 708.29M 738.01M n/a 29.72M
Maximum Profit (Gold): $643.08M $1,031.67M n/a $388.59M
Maximum Profit (Silver): $604.71M $626.81M n/a $22.10M
Total Maximum Profit: $1,247.79M $1,658.48M n/a $410.69M
Max Profit / Current MCap: 0.519 0.921 n/a 0.401
Max Profit Per Share (Gold): $1.98 $3.17 n/a $1.20
Max Profit Per Share (Silver): $1.86 $1.93 n/a $0.07
Total Max Profit Per Share: $3.84 $5.10 n/a $1.26
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $240.11 $184.96 n/a $-55.15
FD Mkt. Cap / Silver Eq.: $3.39 $2.44 n/a $-0.95
FD Mkt. Cap / Per Metal
as % Spot Price:
19.94% 14.25% n/a -5.68%

Reserves &
Resources
03/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 72.64% 73.98% n/a 1.34%
Percentage Silver: 27.36% 26.02% n/a -1.34%
Total (Gold Eq. Oz.): 20.65M 20.28M n/a -0.37M
Total (Silver Eq. Oz.): 1,462.08M 1,537.00M n/a 74.92M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.04M 11.76M n/a -0.29M
Silver Eq. Oz.: 852.70M 891.16M n/a 38.46M
Maximum Profit (Gold): $832.22M $1,335.10M n/a $502.89M
Maximum Profit (Silver): $647.90M $671.58M n/a $23.68M
Total Maximum Profit: $1,480.12M $2,006.68M n/a $526.56M
Max Profit / Current MCap: 0.616 1.114 n/a 0.498
Max Profit Per Share (Gold): $2.56 $4.11 n/a $1.55
Max Profit Per Share (Silver): $1.99 $2.07 n/a $0.07
Total Max Profit Per Share: $4.55 $6.17 n/a $1.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $199.45 $153.17 n/a $-46.28
FD Mkt. Cap / Silver Eq.: $2.82 $2.02 n/a $-0.80
FD Mkt. Cap / Per Metal
as % Spot Price:
16.56% 11.80% n/a -4.76%

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.     ×