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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Vista Gold Corp.
www: www.vistagold.com     email: ir@vistagold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:VGZ USD
TSE:VGZ CAD

Description

Vista Gold Corp. are a gold focused junior, late stage development company with two mines in development in Australia and Mexico and three exploration properties. They have approximately 8.5Moz. of gold in the reserves and resources category of which 6.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$65.4M which is a fall of roughly 7% over the last one weeks. 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.

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

General Details

Financial 07/11/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $70.15M $65.40M 07/11/2018 $-4.75M
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 $52.40M 08/30/1971 $-4.75M
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		 07/11/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/11/2018 0
Initial CapEx (Outstanding): $650.00M
926.55% of Mkt.Cap		 $650.00M
993.88% of Mkt.Cap 		07/11/2018 $0.00M
Funding Option: n/a n/a 07/11/2018 n/a
Documentation: none PFS 07/11/2018 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 5.00M 07/11/2018 0.00M
Measured & Indicated: 6.50M 6.50M 07/11/2018 0.00M
Inferred: 2.00M 2.00M 07/11/2018 0.00M
Reserves & Resources: 8.50M 8.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.60M 3.60M 07/11/2018 0.00M
Measured & Indicated: 4.46M 4.46M 07/11/2018 0.00M
Inferred: 0.72M 0.72M 07/11/2018 0.00M
Reserves & Resources: 5.18M 5.18M 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: 0.80 g/t 0.80 g/t 07/11/2018 n/a
Recovery Rate: (CG)  72.00% (CG)  72.00% 07/11/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.50M 6.50M 07/11/2018 0.00M
Annual Production: 350,000oz. 350,000oz. 07/11/2018 0oz.
Cash Cost: $750 $750 07/11/2018 $0
Extra Operating Cost: $400 $400 07/11/2018 $0
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% 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 5.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.70M
Maximum Profit (Gold): $233.86M $172.12M n/a $-61.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $233.86M $172.12M n/a $-61.74M
Max Profit / Current MCap: 3.334 2.632 n/a -0.702
Max Profit Per Share (Gold): $2.15 $1.58 n/a $-0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.15 $1.58 n/a $-0.57
Total Free Profit Per Share: $1.50 $0.98 n/a $-0.52
FD Mkt. Cap / Gold Eq.: $19.49 $18.17 n/a $-1.32
FD Mkt. Cap / Silver Eq.: $0.25 $0.23 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.57% 1.49% n/a -0.08%
Measured &
Indicated		 07/11/2018
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.): 6.50M 6.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.68M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.46M 4.46M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.59M
Maximum Profit (Gold): $289.98M $213.42M n/a $-76.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $289.98M $213.42M n/a $-76.56M
Max Profit / Current MCap: 4.134 3.263 n/a -0.870
Max Profit Per Share (Gold): $2.66 $1.96 n/a $-0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.66 $1.96 n/a $-0.70
Total Free Profit Per Share: $2.02 $1.36 n/a $-0.66
FD Mkt. Cap / Gold Eq.: $15.72 $14.65 n/a $-1.06
FD Mkt. Cap / Silver Eq.: $0.20 $0.18 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.26% 1.20% n/a -0.06%

Reserves &
Resources		 07/11/2018
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.): 8.50M 8.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.74M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.18M 5.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.33M
Maximum Profit (Gold): $336.75M $247.85M n/a $-88.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $336.75M $247.85M n/a $-88.91M
Max Profit / Current MCap: 4.800 3.790 n/a -1.011
Max Profit Per Share (Gold): $3.09 $2.27 n/a $-0.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.09 $2.27 n/a $-0.82
Total Free Profit Per Share: $2.45 $1.67 n/a $-0.77
FD Mkt. Cap / Gold Eq.: $13.53 $12.62 n/a $-0.92
FD Mkt. Cap / Silver Eq.: $0.17 $0.16 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.09% 1.04% n/a -0.05%

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.