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

Category: Junior: Small Producer
Rating & Risk: Login to view
Excelsior Gold Ltd.
www: www.excelsiorgold.com.au     email: admin@excelsiorgold.com.au

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:EXG 08/23/2017 AUD 0.05 0.00 0.05 - 0.02 252,653
Alert me when stock is updated

Description

Excelsior Gold Ltd. are a gold focused junior, small producer with one mine in development in Australia. They have approximately 1.02Moz. of gold in the reserves and resources category of which 0.68Moz. are in the measured and indicated category. They have a market capitalisation of ~A$29.1M which is a rise of roughly 6% over the last twelve months. As of 05/10/2017 they have ~A$2M debt and ~A$2.92M cash. They have 801M shares outstanding and trade on the Australian Stock Exchange.

Login to access Don's Summary

General Details

Financial 08/18/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $27.49M $29.10M 05/10/2017 $1.61M
Total Assets: $16.91M $17.38M 08/18/2016 $0.47M
Total Liabilities: $0.15M $0.16M 08/18/2016 $0.00M
Current Assets: $1.69M $1.74M 08/18/2016 $0.05M
Current Liabilities: $0.15M $0.16M 08/18/2016 $0.00M
Total Debt: $0.00M $1.58M 05/10/2017 $1.58M
Cash: $1.54M $2.92M 05/10/2017 $1.39M
Enterprise Value: $25.96M $27.76M 11/18/1970 $1.81M
Cash Flow: $7.00M $5.21M never $-1.78M
Cash Flow Multiple: 3.93 5.58 never 1.65
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 08/18/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/18/2016 0.00%
Misc 08/18/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.040 $0.036 02:08 on 08/23/2017 $0.00
Shares Outstanding: 688,000,000 801,000,000 05/10/2017 113,000,000
Shares Fully Diluted: 688,000,000 801,000,000 05/10/2017 113,000,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/18/2016 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
08/18/2016 0
Production (Silver Eq Oz.): (guess) 
2,756,304
(guess) 
3,026,353
08/18/2016 270,049
Initial CapEx (Outstanding): n/a n/a 08/18/2016 n/a
Funding Option: n/a n/a 08/18/2016 n/a
Documentation: none PRODUCER 05/10/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/18/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.20M 05/10/2017 -0.10M
Measured & Indicated: 0.90M 0.68M 05/10/2017 -0.22M
Inferred: 0.40M 0.34M 05/10/2017 -0.06M
Reserves & Resources: 1.30M 1.02M never -0.28M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.27M 0.18M 05/10/2017 -0.09M
Measured & Indicated: 0.70M 0.52M 05/10/2017 -0.18M
Inferred: 0.18M 0.15M 05/10/2017 -0.03M
Reserves & Resources: 0.88M 0.68M never -0.21M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
08/18/2016 0oz.
Cash Cost: $750 $750 08/18/2016 $0.00
Extra Operating Cost: $350 $350 08/18/2016 $0.00
Average Grade: 1.80 g/t 1.80 g/t 08/18/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/18/2016 0.00M
Annual Production: 60,000oz. 60,000oz. 08/18/2016 0oz.
Cash Cost: $800 $800 08/18/2016 $0
Extra Operating Cost: $400 $400 08/18/2016 $0
SILVER 08/18/2016
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 08/18/2016 0.00M
Measured & Indicated: n/a n/a 08/18/2016 0.00M
Inferred: n/a n/a 08/18/2016 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 08/18/2016 0.00M
Measured & Indicated: n/a n/a 08/18/2016 0.00M
Inferred: n/a n/a 08/18/2016 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 08/18/2016 $0.00
Extra Operating Cost: n/a n/a 08/18/2016 $0.00
Average Grade: n/a n/a 08/18/2016 n/a
Recovery Rate: n/a n/a 08/18/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/18/2016 0.00M
Annual Production: n/a n/a 08/18/2016 n/a
Cash Cost: n/a n/a 08/18/2016 n/a
Extra Operating Cost: n/a n/a 08/18/2016 n/a

Property

Last Analysis Data  (08/18/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Australia, Australia Kalgoorlie North 100% (guess) 100,000 Open Pit show
1.3 million oz resource.

13 deposits.

70 drill targets.
Total Land Package Size (ha): 100,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Australia, Australia Kalgoorlie North 100% (guess) 100,000 Open Pit show
1.3 million oz resource.

13 deposits.

70 drill targets.
Total Land Package Size (ha): 100,000  

Profitability (by resource)

Proven &
Probable
08/18/2016
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.): 0.30M 0.20M n/a -0.10M
Total (Silver Eq. Oz.): n/a n/a n/a -5.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.18M n/a -0.09M
Silver Eq. Oz.: n/a n/a n/a -4.99M
Maximum Profit (Gold): $47.23M $23.46M n/a $-23.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $47.23M $23.46M n/a $-23.77M
Max Profit / Current MCap: 1.718 0.806 n/a -0.912
Max Profit Per Share (Gold): $0.07 $0.03 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.03 n/a $-0.04
Total Free Profit Per Share: $0.02 $0.00 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $101.82 $161.69 n/a $59.87
FD Mkt. Cap / Silver Eq.: $1.48 $2.14 n/a $0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 12.57% n/a 5.03%
Measured &
Indicated
08/18/2016
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.): 0.90M 0.68M n/a -0.22M
Total (Silver Eq. Oz.): n/a n/a n/a -10.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.70M 0.52M n/a -0.18M
Silver Eq. Oz.: n/a n/a n/a -8.76M
Maximum Profit (Gold): $122.80M $68.24M n/a $-54.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $122.80M $68.24M n/a $-54.56M
Max Profit / Current MCap: 4.467 2.345 n/a -2.122
Max Profit Per Share (Gold): $0.18 $0.09 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.09 n/a $-0.09
Total Free Profit Per Share: $0.13 $0.04 n/a $-0.09
FD Mkt. Cap / Gold Eq.: $39.16 $55.59 n/a $16.42
FD Mkt. Cap / Silver Eq.: $0.57 $0.73 n/a $0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
2.90% 4.32% n/a 1.42%

Reserves &
Resources
08/18/2016
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.): 1.30M 1.02M n/a -0.28M
Total (Silver Eq. Oz.): n/a n/a n/a -12.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.68M n/a -0.21M
Silver Eq. Oz.: n/a n/a n/a -9.63M
Maximum Profit (Gold): $154.29M $88.11M n/a $-66.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $154.29M $88.11M n/a $-66.18M
Max Profit / Current MCap: 5.612 3.027 n/a -2.585
Max Profit Per Share (Gold): $0.22 $0.11 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.11 n/a $-0.11
Total Free Profit Per Share: $0.17 $0.06 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $31.17 $43.05 n/a $11.88
FD Mkt. Cap / Silver Eq.: $0.45 $0.57 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
2.31% 3.35% n/a 1.04%

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.     ×