Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:VGZ
USD
TSE:VGZ
CAD
Description
Vista Gold Corp. are a junior, project generator looking for gold with two mines in development in Australia and Mexico and three exploration properties. They have a market capitalisation of ~$77.66M which is a rise of roughly 11% over the last seven months. As of 07/11/2018 they have no debt and ~$13M cash. They have 99M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$70.15M
$77.66M
07/11/2018
$7.51M
Total Assets:
$50.00M
$50.00M
07/11/2018
$0.00M
Total Liabilities:
$1.35M
$1.35M
07/11/2018
$0.00M
Current Assets:
$14.00M
$14.00M
07/11/2018
$0.00M
Current Liabilities:
$1.35M
$1.35M
07/11/2018
$0.00M
Total Debt:
$0.00M
$0.00M
07/11/2018
$0.00M
Cash:
$13.00M
$13.00M
07/11/2018
$0.00M
Enterprise Value:
$57.15M
$64.66M
01/19/1972
$7.51M
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:
Yes
Yes
07/11/2018
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/11/2018
0.00%
Misc
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
99,000,000
99,000,000
07/11/2018
0
Shares (FD):
109,000,000
109,000,000
07/11/2018
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2021
07/11/2018
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/31/2018
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/31/2018
0
Initial CapEx (Outstanding):
$650.00M926.55% of Mkt.Cap
$650.00M836.95% of Mkt.Cap
07/11/2018
$0.00M
Funding Option:
n/a
n/a
07/11/2018
n/a
Documentation:
none
PFS
07/31/2018
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
5.00M
n/a
07/31/2018
0.00M
Measured & Indicated:
6.50M
n/a
07/31/2018
0.00M
Inferred:
2.00M
n/a
07/31/2018
0.00M
Reserves & Resources:
8.50M
n/a
never
-8.50M
P L A U S I B L E
Proven & Probable:
3.60M
n/a
07/31/2018
-3.60M
Measured & Indicated:
4.46M
n/a
07/31/2018
-4.46M
Inferred:
0.72M
n/a
07/31/2018
-0.72M
Reserves & Resources:
5.18M
n/a
never
-5.18M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/11/2018
$0.00
Extra Operating Cost:
n/a
n/a
07/11/2018
$0.00
Average Grade:
0.80 g/t
n/a
07/31/2018
n/a
Recovery Rate:
(CG) 72.00%
n/a
07/31/2018
3.00%
F U T U R E
Proven & Probable:
6.50M
n/a
07/31/2018
0.00M
Annual Production:
350,000oz.
n/a
07/31/2018
n/a
Cash Cost:
$750
n/a
07/31/2018
$0
Extra Operating Cost:
$400
n/a
07/31/2018
n/a
SILVER
07/11/2018 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
07/11/2018
0.00M
Measured & Indicated:
n/a
n/a
07/11/2018
0.00M
Inferred:
n/a
n/a
07/11/2018
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
07/11/2018
0.00M
Measured & Indicated:
n/a
n/a
07/11/2018
0.00M
Inferred:
n/a
n/a
07/11/2018
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
07/11/2018
$0.00
Extra Operating Cost:
n/a
n/a
07/11/2018
$0.00
Average Grade:
n/a
n/a
07/11/2018
n/a
Recovery Rate:
n/a
n/a
07/11/2018
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/11/2018
0.00M
Annual Production:
n/a
n/a
07/11/2018
n/a
Cash Cost:
n/a
n/a
07/11/2018
n/a
Extra Operating Cost:
n/a
n/a
07/11/2018
n/a
Property
Last Analysis Data (07/11/2018)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Nt , Australia
Mt Todd
100%
110,000
Open Pit
show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.
7 million oz deposit at .8 gpt
Development
La Paz , Mexico
Concordia
37%
n/a
n/a
show
JV property with 2 million oz of gold.
Exploration
Indonesia
Awak Mas
20%
n/a
n/a
show
JV property with 2 million oz.
Exploration
Sinaloa , Mexico
Guadalupe de los Reyes
100%
n/a
n/a
n/a
Exploration
Bishop, Ca , USA
Long Valley
100%
n/a
n/a
show
1.8 million oz property. Likely to be another JV project.
Total Land Package Size (ha):
110,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Nt , Australia
Mt Todd
100%
110,000
Open Pit
show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.
7 million oz deposit at .8 gpt
Development
La Paz , Mexico
Concordia
37%
n/a
n/a
show
JV property with 2 million oz of gold.
Exploration
Indonesia
Awak Mas
20%
n/a
n/a
show
JV property with 2 million oz.
Exploration
Sinaloa , Mexico
Guadalupe de los Reyes
100%
n/a
n/a
n/a
Exploration
Bishop, Ca , USA
Long Valley
100%
n/a
n/a
show
1.8 million oz property. Likely to be another JV project.
Total Land Package Size (ha):
110,000
Profitability (by resource)
Proven & Probable
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
n/a
n/a
-100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
5.00M
n/a
n/a
-5.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-394.04M
P L A U S I B L E
Gold Eq. Oz.:
3.60M
n/a
n/a
-3.60M
Silver Eq. Oz.:
n/a
n/a
n/a
-283.71M
Maximum Profit (Gold):
$233.86M
n/a
n/a
$-233.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$233.86M
n/a
n/a
$-233.86M
Max Profit / Current MCap:
3.334
n/a
n/a
-3.334
Max Profit Per Share (Gold):
$2.15
n/a
n/a
$-2.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.15
n/a
n/a
$-2.15
Total Free Profit Per Share:
$1.50
n/a
n/a
$-1.50
FD Mkt. Cap / Gold Eq.:
$19.49
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
$0.25
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
1.57%
n/a
n/a
0.00%
Measured & Indicated
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
n/a
n/a
-100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
6.50M
n/a
n/a
-6.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-512.25M
P L A U S I B L E
Gold Eq. Oz.:
4.46M
n/a
n/a
-4.46M
Silver Eq. Oz.:
n/a
n/a
n/a
-351.80M
Maximum Profit (Gold):
$289.98M
n/a
n/a
$-289.98M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$289.98M
n/a
n/a
$-289.98M
Max Profit / Current MCap:
4.134
n/a
n/a
-4.134
Max Profit Per Share (Gold):
$2.66
n/a
n/a
$-2.66
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.66
n/a
n/a
$-2.66
Total Free Profit Per Share:
$2.02
n/a
n/a
$-2.02
FD Mkt. Cap / Gold Eq.:
$15.72
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
$0.20
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
1.26%
n/a
n/a
0.00%
Reserves & Resources
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
n/a
n/a
-100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
8.50M
n/a
n/a
-8.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-669.87M
P L A U S I B L E
Gold Eq. Oz.:
5.18M
n/a
n/a
-5.18M
Silver Eq. Oz.:
n/a
n/a
n/a
-408.54M
Maximum Profit (Gold):
$336.75M
n/a
n/a
$-336.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$336.75M
n/a
n/a
$-336.75M
Max Profit / Current MCap:
4.800
n/a
n/a
-4.800
Max Profit Per Share (Gold):
$3.09
n/a
n/a
$-3.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.09
n/a
n/a
$-3.09
Total Free Profit Per Share:
$2.45
n/a
n/a
$-2.45
FD Mkt. Cap / Gold Eq.:
$13.53
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
$0.17
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
1.09%
n/a
n/a
0.00%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/11/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,242.80
$1,321.20
02/17/2019
$78.40
Spot Silver:
$15.77
$15.76
02/17/2019
$-0.01
Gold:Silver Ratio:
78.81
83.83
02/17/2019
5.02
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: