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

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSEMKT:VGZ 11/22/2017 USD 0.677 -0.005 0.000 - 0.000 0
TSE:VGZ 11/21/2017 CAD 0.8600 -0.0300 0.0000 - 0.0000 0
Alert me when stock is updated

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 ~$73.78M which is a fall of roughly 14% over the last two months. As of 10/08/2017 they have no debt and ~$20M cash. They have 99M shares outstanding and trade on the NYSE Mkt Stock Exchange and the Toronto Stock Exchange.

Login to access Don's Summary

General Details

Financial 10/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $85.89M $73.78M 10/08/2017 $-12.11M
Total Assets: $36.75M $36.75M 10/08/2017 $0.00M
Total Liabilities: $1.35M $1.35M 10/08/2017 $0.00M
Current Assets: $21.00M $21.00M 10/08/2017 $0.00M
Current Liabilities: $1.35M $1.35M 10/08/2017 $0.00M
Total Debt: $0.00M $0.00M 10/08/2017 $0.00M
Cash: $20.00M $20.00M 10/08/2017 $0.00M
Enterprise Value: $65.89M $53.78M 09/15/1971 $-12.11M
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 10/08/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/08/2017 0.00%
Misc 10/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.788 $0.677 16:11 on 11/22/2017 $-0.11
Shares Outstanding: 99,000,000 99,000,000 10/08/2017 0
Shares Fully Diluted: 109,000,000 109,000,000 10/08/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 10/08/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
10/08/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
10/08/2017 0
Initial CapEx (Outstanding): $750.00M
873.19% of Mkt.Cap
$750.00M
1016.51% of Mkt.Cap
10/08/2017 $0.00M
Funding Option: n/a n/a 10/08/2017 n/a
Documentation: none PFS 10/08/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 10/08/2017 0.00M
Measured & Indicated: 6.50M 6.50M 10/08/2017 0.00M
Inferred: 2.00M 2.00M 10/08/2017 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 10/08/2017 0.00M
Measured & Indicated: 4.46M 4.46M 10/08/2017 0.00M
Inferred: 0.72M 0.72M 10/08/2017 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 10/08/2017 $0.00
Extra Operating Cost: n/a n/a 10/08/2017 $0.00
Average Grade: 0.80 g/t 0.80 g/t 10/08/2017 n/a
Recovery Rate: (CG)  72.00% (CG)  72.00% 10/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 6.50M 6.50M 10/08/2017 0.00M
Annual Production: 300,000oz. 300,000oz. 10/08/2017 0oz.
Cash Cost: $750 $750 10/08/2017 $0
Extra Operating Cost: $400 $400 10/08/2017 $0
SILVER 10/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 10/08/2017 0.00M
Measured & Indicated: n/a n/a 10/08/2017 0.00M
Inferred: n/a n/a 10/08/2017 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 10/08/2017 0.00M
Measured & Indicated: n/a n/a 10/08/2017 0.00M
Inferred: n/a n/a 10/08/2017 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 10/08/2017 $0.00
Extra Operating Cost: n/a n/a 10/08/2017 $0.00
Average Grade: n/a n/a 10/08/2017 n/a
Recovery Rate: n/a n/a 10/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/08/2017 0.00M
Annual Production: n/a n/a 10/08/2017 n/a
Cash Cost: n/a n/a 10/08/2017 n/a
Extra Operating Cost: n/a n/a 10/08/2017 n/a

Property

Last Analysis Data  (10/08/2017)
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
10/08/2017
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 -1.67M
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 -1.20M
Maximum Profit (Gold): $317.52M $354.82M n/a $37.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $317.52M $354.82M n/a $37.30M
Max Profit / Current MCap: 3.697 4.809 n/a 1.112
Max Profit Per Share (Gold): $2.91 $3.26 n/a $0.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.91 $3.26 n/a $0.34
Total Free Profit Per Share: $2.13 $2.58 n/a $0.45
FD Mkt. Cap / Gold Eq.: $23.86 $20.50 n/a $-3.36
FD Mkt. Cap / Silver Eq.: $0.31 $0.27 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
1.87% 1.59% n/a -0.28%
Measured &
Indicated
10/08/2017
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 -2.17M
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 -1.49M
Maximum Profit (Gold): $393.72M $439.97M n/a $46.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $393.72M $439.97M n/a $46.25M
Max Profit / Current MCap: 4.584 5.963 n/a 1.379
Max Profit Per Share (Gold): $3.61 $4.04 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.61 $4.04 n/a $0.42
Total Free Profit Per Share: $2.82 $3.36 n/a $0.54
FD Mkt. Cap / Gold Eq.: $19.24 $16.53 n/a $-2.71
FD Mkt. Cap / Silver Eq.: $0.25 $0.22 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.51% 1.28% n/a -0.23%

Reserves &
Resources
10/08/2017
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 -2.83M
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 -1.73M
Maximum Profit (Gold): $457.23M $510.94M n/a $53.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $457.23M $510.94M n/a $53.71M
Max Profit / Current MCap: 5.323 6.925 n/a 1.602
Max Profit Per Share (Gold): $4.19 $4.69 n/a $0.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.19 $4.69 n/a $0.49
Total Free Profit Per Share: $3.41 $4.01 n/a $0.60
FD Mkt. Cap / Gold Eq.: $16.57 $14.23 n/a $-2.34
FD Mkt. Cap / Silver Eq.: $0.22 $0.19 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.30% 1.10% n/a -0.20%

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.     ×