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

Category: Junior: Small Producer
Rating & Risk: Login to view
Patagonia Gold Plc
www: www.patagoniagold.com     email: info@patagoniagold.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:PGD GBX
OTCMKTS:PATAF USD

Description

Patagonia Gold Plc are a gold focused junior, small producer with one producing mine in Argentina, one mine in development in Argentina and three exploration properties. Currently they produce roughly 40koz. of gold per year. They have approximately 1.2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$18.94M which is a fall of roughly 5% over the last two months. As of 10/28/2018 they have ~$30M debt and ~$0.5M cash. They have 24M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.

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

General Details

Financial 10/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $20.00M $18.94M 10/28/2018 $-1.06M
Total Assets: $63.00M $63.00M 10/28/2018 $0.00M
Total Liabilities: $40.00M $40.00M 10/28/2018 $0.00M
Current Assets: $24.00M $24.00M 10/28/2018 $0.00M
Current Liabilities: $37.00M $37.00M 10/28/2018 $0.00M
Total Debt: $30.00M $30.00M 10/28/2018 $0.00M
Cash: $0.50M $0.50M 10/28/2018 $0.00M
Enterprise Value: $49.50M $48.44M 07/15/1971 $-1.06M
Cash Flow: $0.92M $1.07M never $0.15M
Cash Flow Multiple: 21.78 17.76 never -4.03
Net Debt to
Cash Flow Ratio:
32.12 27.65 never -4.47
Finance within 1 year: 10/28/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/28/2018 0.00%
Misc 10/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 24,000,000 24,000,000 10/28/2018 0
Shares (FD): 26,000,000 26,000,000 10/28/2018 0
Insider Ownership: n/a 36% 10/28/2018 36%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 11/01/2012 10/28/2018 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
10/28/2018 0
Production (Silver Eq Oz.): (guess) 
3,368,306
(guess) 
3,406,052
10/28/2018 37,746
Initial CapEx (Outstanding): n/a n/a 10/28/2018 n/a
Funding Option: n/a n/a 10/28/2018 n/a
Documentation: none PRODUCER 10/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/28/2018
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 10/28/2018 0.00M
Measured & Indicated: 1.00M 1.00M 10/28/2018 0.00M
Inferred: 0.20M 0.20M 10/28/2018 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/28/2018 0.00M
Measured & Indicated: 0.72M 0.72M 10/28/2018 0.00M
Inferred: 0.09M 0.09M 10/28/2018 0.00M
Reserves & Resources: 0.81M 0.81M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
10/28/2018 0oz.
Cash Cost: $800 $800 10/28/2018 $0.00
Extra Operating Cost: $400 $400 10/28/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 10/28/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 10/28/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 10/28/2018 0oz.
Cash Cost: $800 $800 10/28/2018 $0
Extra Operating Cost: $400 $400 10/28/2018 $0
SILVER 10/28/2018
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 10/28/2018 0.00M
Measured & Indicated: n/a n/a 10/28/2018 0.00M
Inferred: n/a n/a 10/28/2018 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 10/28/2018 0.00M
Measured & Indicated: n/a n/a 10/28/2018 0.00M
Inferred: n/a n/a 10/28/2018 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 10/28/2018 $0.00
Extra Operating Cost: n/a n/a 10/28/2018 $0.00
Average Grade: n/a n/a 10/28/2018 n/a
Recovery Rate: n/a n/a 10/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/28/2018 0.00M
Annual Production: n/a n/a 10/28/2018 n/a
Cash Cost: n/a n/a 10/28/2018 n/a
Extra Operating Cost: n/a n/a 10/28/2018 n/a

Property

Last Analysis Data  (10/28/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Perito Moreno, Argentina Lomada de Leiva 100% n/a show
Producing mine. About 20,000 oz per year.
Development Santa Cruz Province, Argentina COSE 100% n/a show
Production scheduled for 2014.
Exploration Bajo Caracoles, Santa Cruz Province, Argentina Cap Oeste 100% n/a show
Flagship project. Close to production.
Exploration Gobernador Gregores, Santa Cruz Province, Argentina La Manchuria 100% n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz 100% (guess) n/a show
120 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Perito Moreno, Argentina Lomada de Leiva 100% n/a show
Producing mine. About 20,000 oz per year.
Development Santa Cruz Province, Argentina COSE 100% n/a show
Production scheduled for 2014.
Exploration Bajo Caracoles, Santa Cruz Province, Argentina Cap Oeste 100% n/a show
Flagship project. Close to production.
Exploration Gobernador Gregores, Santa Cruz Province, Argentina La Manchuria 100% n/a n/a
Exploration Santa Cruz Province, Argentina Santa Cruz 100% (guess) n/a show
120 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.

Profitability (by resource)

Proven &
Probable
10/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
10/28/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.68M
Maximum Profit (Gold): $16.53M $19.20M n/a $2.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16.53M $19.20M n/a $2.67M
Max Profit / Current MCap: 0.826 1.014 n/a 0.187
Max Profit Per Share (Gold): $0.64 $0.74 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.64 $0.74 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $27.78 $26.31 n/a $-1.48
FD Mkt. Cap / Silver Eq.: $0.33 $0.31 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
2.25% 2.12% n/a -0.13%

Reserves &
Resources
10/28/2018
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.81M 0.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.76M
Maximum Profit (Gold): $18.60M $21.60M n/a $3.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18.60M $21.60M n/a $3.01M
Max Profit / Current MCap: 0.930 1.141 n/a 0.211
Max Profit Per Share (Gold): $0.72 $0.83 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.72 $0.83 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $24.70 $23.38 n/a $-1.31
FD Mkt. Cap / Silver Eq.: $0.29 $0.27 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
2.00% 1.89% n/a -0.11%

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.