Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:VGCX
CAD
OTCMKTS:VITFF
USD
Description
Victoria Gold Corp are a gold focused mid-tier producer with one mine in development in Canada and three exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$354.91M which is a fall of roughly 15% over the last nine months. As of 08/03/2023 they have ~C$193M debt and ~C$13.8M cash. They have 67M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$417.74M
$354.91M
08/03/2023
$-62.83M
Total Assets:
$746.85M
$725.04M
08/03/2023
$-21.81M
Total Liabilities:
$338.25M
$328.37M
08/03/2023
$-9.88M
Current Assets:
$200.56M
$194.70M
08/03/2023
$-5.86M
Current Liabilities:
$109.26M
$106.07M
08/03/2023
$-3.19M
Total Debt:
$199.06M
$193.25M
08/03/2023
$-5.81M
Cash:
$17.96M
$13.80M
11/10/2023
$-4.16M
Enterprise Value:
$598.84M
$534.35M
12/07/1986
$-64.49M
Cash Flow:
$84.96M
$138.41M
never
$53.45M
Cash Flow Multiple:
4.92
2.56
never
-2.35
Net Debt to Cash Flow Ratio:
2.13
1.30
never
-0.84
Finance within 1 year:
08/03/2023
n/a
Misc
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
67,000,000
67,000,000
08/03/2023
0
Shares (FD):
69,000,000
69,000,000
08/03/2023
0
Insider Ownership:
n/a
25%
03/24/2024
25%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
02/01/2019
08/03/2023
n/a
Production (Gold Eq Oz.):
(guess) 175,000
(guess) 175,000
08/03/2023
0
Production (Silver Eq Oz.) :
(guess) 14,388,806
(guess) 14,619,410
08/03/2023
230,603
Initial CapEx (Outstanding):
$300.00M71.82% of MCap
$300.00M84.53% of MCap
08/03/2023
$0.00M
Funding Option:
n/a
n/a
08/03/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
8
8
04/17/2023
0.00
Resource Data
GOLD
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.30M
3.30M
08/03/2023
0.00M
Measured & Indicated:
5.00M
5.00M
08/03/2023
0.00M
Inferred:
1.00M
1.00M
08/03/2023
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.48M
2.48M
08/03/2023
0.00M
Measured & Indicated:
3.50M
3.50M
08/03/2023
0.00M
Inferred:
0.38M
0.38M
08/03/2023
0.00M
Reserves & Resources:
3.87M
3.87M
never
0.00M
C U R R E N T
Annual Production:
(guess) 175,000oz.
(guess) 175,000oz.
08/03/2023
0oz.
Cash Cost:
$850
$1,100
11/10/2023
$250.00
Extra Operating Cost:
$600
$500
11/10/2023
$-100.00
G R A D E
Underground (Avg):
0.70 g/t
n/a
03/24/2024
n/a
Open Pit (Avg):
n/a
0.80 g/t
03/24/2024
0.80 g/t
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
08/03/2023
0.00M
Annual Production:
250,000oz.
250,000oz.
08/03/2023
0oz.
Cash Cost:
$1,000
$1,200
11/10/2023
$200
Extra Operating Cost:
$500
$500
08/03/2023
$0
SILVER
08/03/2023 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
08/03/2023
0.00M
Measured & Indicated:
n/a
n/a
08/03/2023
0.00M
Inferred:
n/a
n/a
08/03/2023
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
08/03/2023
0.00M
Measured & Indicated:
n/a
n/a
08/03/2023
0.00M
Inferred:
n/a
n/a
08/03/2023
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
08/03/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/03/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/03/2023
n/a
Open Pit (Avg):
n/a
n/a
08/03/2023
n/a
Recovery Rate:
n/a
n/a
08/03/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/03/2023
0.00M
Annual Production:
n/a
n/a
08/03/2023
n/a
Cash Cost:
n/a
n/a
08/03/2023
n/a
Extra Operating Cost:
n/a
n/a
08/03/2023
n/a
Property
Last Analysis Data (08/03/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Eagle and Olive
100%
70,000
Open Pit
show
7 million oz open pit deposits. But only 70% recovery rate
Eagle and Olive deposits.
$289 million capex.
Permitted.
All they need is financing.
Exploration
Guyana
Tassawini
56%
n/a
n/a
n/a
Exploration
Nevada , USA
Jack Creek
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Santa Fe
100%
n/a
n/a
n/a
Total Land Package Size (ha):
70,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Eagle and Olive
100%
70,000
Open Pit
show
7 million oz open pit deposits. But only 70% recovery rate
Eagle and Olive deposits.
$289 million capex.
Permitted.
All they need is financing.
Exploration
Guyana
Tassawini
56%
n/a
n/a
n/a
Exploration
Nevada , USA
Jack Creek
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Santa Fe
100%
n/a
n/a
n/a
Total Land Package Size (ha):
70,000
Profitability (by resource)
Proven & Probable
08/03/2023 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.):
3.30M
3.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.35M
P L A U S I B L E
Gold Eq. Oz.:
2.48M
2.48M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.26M
Maximum Profit (Gold):
$1,201.61M
$1,957.48M
n/a
$755.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,201.61M
$1,957.48M
n/a
$755.87M
Max Profit / Current MCap:
2.876
5.515
n/a
2.639
Max Profit Per Share (Gold):
$17.41
$28.37
n/a
$10.95
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.41
$28.37
n/a
$10.95
Total Free Profit Per Share:
$9.32
$21.29
n/a
$11.96
FD MCap / Gold Eq.:
$168.78
$143.40
n/a
$-25.39
FD MCap / Silver Eq.:
$2.05
$1.72
n/a
$-0.34
FD MCap / Per Metal as % Spot Price:
8.72%
6.00%
n/a
-2.72%
Measured & Indicated
08/03/2023 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.):
5.00M
5.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.59M
P L A U S I B L E
Gold Eq. Oz.:
3.50M
3.50M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.61M
Maximum Profit (Gold):
$1,696.82M
$2,764.20M
n/a
$1,067.37M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,696.82M
$2,764.20M
n/a
$1,067.37M
Max Profit / Current MCap:
4.062
7.789
n/a
3.727
Max Profit Per Share (Gold):
$24.59
$40.06
n/a
$15.47
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$24.59
$40.06
n/a
$15.47
Total Free Profit Per Share:
$16.50
$32.98
n/a
$16.48
FD MCap / Gold Eq.:
$119.52
$101.55
n/a
$-17.98
FD MCap / Silver Eq.:
$1.45
$1.22
n/a
$-0.24
FD MCap / Per Metal as % Spot Price:
6.18%
4.25%
n/a
-1.93%
Reserves & Resources
08/03/2023 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.91M
P L A U S I B L E
Gold Eq. Oz.:
3.87M
3.87M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.10M
Maximum Profit (Gold):
$1,878.89M
$3,060.78M
n/a
$1,181.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,878.89M
$3,060.78M
n/a
$1,181.90M
Max Profit / Current MCap:
4.498
8.624
n/a
4.126
Max Profit Per Share (Gold):
$27.23
$44.36
n/a
$17.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$27.23
$44.36
n/a
$17.13
Total Free Profit Per Share:
$19.14
$37.28
n/a
$18.14
FD MCap / Gold Eq.:
$107.94
$91.71
n/a
$-16.24
FD MCap / Silver Eq.:
$1.31
$1.10
n/a
$-0.22
FD MCap / Per Metal as % Spot Price:
5.58%
3.84%
n/a
-1.74%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7484
CAD 0.7265
04/19/2024
Spot Gold:
$1,935.50
$2,390.90
04/19/2024
$455.40
Spot Silver:
$23.54
$28.62
04/19/2024
$5.08
Gold:Silver Ratio:
82.22
83.54
04/19/2024
1.32
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: