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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
First Mining Gold
www: firstmininggold.com     email: info@firstmininggold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:FFMGF USD
TSE:FF CAD

Description

First Mining Gold are a gold focused junior, late stage development company with three mines in development in Canada and exploration properties. They have approximately 12Moz. of gold in the reserves and resources category of which 7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$220.1M which is a fall of roughly 4% over the last three months. As of 04/01/2018 they have no debt and ~C$10.13M cash. They have 557M shares outstanding and trade on the Toronto 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 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $229.04M $220.10M 04/01/2018 $-8.93M
Total Assets: $207.24M $208.20M 04/01/2018 $0.97M
Total Liabilities: $0.78M $0.79M 04/01/2018 $0.00M
Current Assets: $11.63M $11.69M 04/01/2018 $0.05M
Current Liabilities: $0.78M $0.79M 04/01/2018 $0.00M
Total Debt: $0.00M $0.00M 04/01/2018 $0.00M
Cash: $10.08M $10.13M 04/01/2018 $0.05M
Enterprise Value: $218.95M $209.97M 08/27/1976 $-8.98M
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 04/01/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/01/2018 0.00%
Misc 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 557,000,000 557,000,000 04/01/2018 0
Shares (FD): 642,000,000 642,000,000 04/01/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 04/01/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/01/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/01/2018 0
Initial CapEx (Outstanding): $586.00M
255.85% of Mkt.Cap
$586.00M
266.24% of Mkt.Cap
04/01/2018 $0.00M
Funding Option: n/a n/a 04/01/2018 n/a
Documentation: none PEA 04/01/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: 7.00M 7.00M 04/01/2018 0.00M
Inferred: 5.00M 5.00M 04/01/2018 0.00M
Reserves & Resources: 12.00M 12.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/01/2018 0.00M
Measured & Indicated: 4.76M 4.76M 04/01/2018 0.00M
Inferred: 2.13M 2.13M 04/01/2018 0.00M
Reserves & Resources: 6.89M 6.89M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: 1.30 g/t 1.30 g/t 04/01/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 7.00M 7.00M 04/01/2018 0.00M
Annual Production: 400,000oz. 400,000oz. 04/01/2018 0oz.
Cash Cost: $750 $750 04/01/2018 $0
Extra Operating Cost: $400 $400 04/01/2018 $0
SILVER 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: n/a n/a 04/01/2018 n/a
Recovery Rate: n/a n/a 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/01/2018 0.00M
Annual Production: n/a n/a 04/01/2018 n/a
Cash Cost: n/a n/a 04/01/2018 n/a
Extra Operating Cost: n/a n/a 04/01/2018 n/a

Property

Last Analysis Data  (04/01/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Newfoundland, Canada Hope Brook 100% (guess) 25,000 Both show
PEA coming out in 2014.

1.3 million oz deposit at 2 gpt. Mostly open pit.

Incredibly cheap. About $2 per oz.
Development Ontario, Canada Pickle Crow 100% 4,000 Both show
High grade project in ideal location with low capex. They need a feasibility study and financing.
Development Ontario, Canada Springpole 100% 30,000 Open Pit show
5 million oz gold deposit (1 gpt)
25 million oz silver deposit (4 gpt)

PEA in 2013 for 215,000 oz gold, plus 1.2 million oz silver.

Capex $438 million.

Gold Equivalent cash-costs at $650.

IRR of 25% pretax at $1300 gold.
Exploration Burkina Faso Bougou I 100% n/a n/a n/a
Exploration Africa, Burkina Faso Liki 100% (guess) 18,000 Open Pit n/a
Exploration Ouagadougou, Burkina Faso Midebdo 100% 5,100 Open Pit n/a
Exploration Fada N'gourma, Burkina Faso Nakoambouri and Gonaba-Est 0% n/a n/a n/a
Exploration Ouagadougou, Burkina Faso Ouaraba 100% n/a n/a n/a
Exploration Africa, Burkina Faso Ouavousse 100% 16,600 Open Pit n/a
Exploration Ouagadougou, Burkina Faso Rima 100% 25,000 Open Pit n/a
Exploration Ronguen, Burkina Faso Salbo 100% 14,600 Open Pit n/a
Exploration Ontario, Canada Cameron 100% (guess) n/a n/a show
1.2 million oz.
Exploration Winnipeg, Canada Cat Lake 100% n/a n/a n/a
Exploration Quebec, Canada Duquesne, Duparquet, Pit 100% n/a n/a show
Early exploration.

400,000 oz at 4 gpt.
Exploration Favourable Lake, On, Canada Favourable Lake 40% n/a n/a n/a
Exploration Ontario, Canada Goldlund 100% (guess) n/a n/a show
2.2 million oz.
Exploration Birch Lake, On, Canada Horseshoe Island 100% n/a n/a n/a
Exploration Mexico, Mexico Mexico 100% (guess) n/a n/a show
17 projects in Mexico.
Exploration Cordero, Nv, USA Cordero 100% n/a n/a n/a
Exploration Missouri, USA Kratz Spring 100% n/a n/a n/a
Total Land Package Size (ha): 138,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Newfoundland, Canada Hope Brook 100% (guess) 25,000 Both show
PEA coming out in 2014.

1.3 million oz deposit at 2 gpt. Mostly open pit.

Incredibly cheap. About $2 per oz.
Development Ontario, Canada Pickle Crow 100% 4,000 Both show
High grade project in ideal location with low capex. They need a feasibility study and financing.
Development Ontario, Canada Springpole 100% 30,000 Open Pit show
5 million oz gold deposit (1 gpt)
25 million oz silver deposit (4 gpt)

PEA in 2013 for 215,000 oz gold, plus 1.2 million oz silver.

Capex $438 million.

Gold Equivalent cash-costs at $650.

IRR of 25% pretax at $1300 gold.
Exploration Burkina Faso Bougou I 100% n/a n/a n/a
Exploration Africa, Burkina Faso Liki 100% (guess) 18,000 Open Pit n/a
Exploration Ouagadougou, Burkina Faso Midebdo 100% 5,100 Open Pit n/a
Exploration Fada N'gourma, Burkina Faso Nakoambouri and Gonaba-Est 0% n/a n/a n/a
Exploration Ouagadougou, Burkina Faso Ouaraba 100% n/a n/a n/a
Exploration Africa, Burkina Faso Ouavousse 100% 16,600 Open Pit n/a
Exploration Ouagadougou, Burkina Faso Rima 100% 25,000 Open Pit n/a
Exploration Ronguen, Burkina Faso Salbo 100% 14,600 Open Pit n/a
Exploration Ontario, Canada Cameron 100% (guess) n/a n/a show
1.2 million oz.
Exploration Winnipeg, Canada Cat Lake 100% n/a n/a n/a
Exploration Quebec, Canada Duquesne, Duparquet, Pit 100% n/a n/a show
Early exploration.

400,000 oz at 4 gpt.
Exploration Favourable Lake, On, Canada Favourable Lake 40% n/a n/a n/a
Exploration Ontario, Canada Goldlund 100% (guess) n/a n/a show
2.2 million oz.
Exploration Birch Lake, On, Canada Horseshoe Island 100% n/a n/a n/a
Exploration Mexico, Mexico Mexico 100% (guess) n/a n/a show
17 projects in Mexico.
Exploration Cordero, Nv, USA Cordero 100% n/a n/a n/a
Exploration Missouri, USA Kratz Spring 100% n/a n/a n/a
Total Land Package Size (ha): 138,300  

Profitability (by resource)

Proven &
Probable
04/01/2018
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
04/01/2018
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -22.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.76M 4.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -15.60M
Maximum Profit (Gold): $583.43M $394.51M n/a $-188.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $583.43M $394.51M n/a $-188.92M
Max Profit / Current MCap: 2.547 1.792 n/a -0.755
Max Profit Per Share (Gold): $0.91 $0.61 n/a $-0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.91 $0.61 n/a $-0.29
Total Free Profit Per Share: $0.45 $0.17 n/a $-0.27
FD Mkt. Cap / Gold Eq.: $48.12 $46.24 n/a $-1.88
FD Mkt. Cap / Silver Eq.: $0.59 $0.59 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
3.63% 3.65% n/a 0.01%

Reserves &
Resources
04/01/2018
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -39.33M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.89M 6.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -22.57M
Maximum Profit (Gold): $843.89M $570.63M n/a $-273.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $843.89M $570.63M n/a $-273.27M
Max Profit / Current MCap: 3.685 2.593 n/a -1.092
Max Profit Per Share (Gold): $1.31 $0.89 n/a $-0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.31 $0.89 n/a $-0.43
Total Free Profit Per Share: $0.85 $0.45 n/a $-0.41
FD Mkt. Cap / Gold Eq.: $33.27 $31.97 n/a $-1.30
FD Mkt. Cap / Silver Eq.: $0.41 $0.41 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
2.51% 2.52% n/a 0.01%

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.