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

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

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:EXG AUD

Description

Excelsior Gold Ltd. are a gold focused junior, late stage development company

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

General Details

Financial 08/30/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $35.15M $29.91M 08/30/2017 $-5.24M
Total Assets: $15.82M $15.46M 08/30/2017 $-0.35M
Total Liabilities: $30.05M $29.38M 08/30/2017 $-0.67M
Current Assets: $6.33M $6.19M 08/30/2017 $-0.14M
Current Liabilities: $16.61M $16.24M 08/30/2017 $-0.37M
Total Debt: $0.00M $0.00M 08/30/2017 $0.00M
Cash: $3.95M $4.25M 09/05/2017 $0.30M
Enterprise Value: $31.19M $25.65M 10/24/1970 $-5.54M
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: 08/30/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/30/2017 0.00%
Misc 08/30/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 813,000,000 813,000,000 08/30/2017 0
Shares (FD): 823,000,000 823,000,000 08/30/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/30/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/30/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/30/2017 0
Initial CapEx (Outstanding): n/a n/a 08/30/2017 n/a
Funding Option: n/a n/a 08/30/2017 n/a
Documentation: none none 09/05/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/30/2017
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 08/30/2017 0.00M
Measured & Indicated: 0.60M 0.60M 08/30/2017 0.00M
Inferred: 0.30M 0.30M 08/30/2017 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/30/2017 0.00M
Measured & Indicated: 0.41M 0.41M 08/30/2017 0.00M
Inferred: 0.13M 0.13M 08/30/2017 0.00M
Reserves & Resources: 0.54M 0.54M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/30/2017 $0.00
Extra Operating Cost: n/a n/a 08/30/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 08/30/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/05/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 08/30/2017 0.00M
Annual Production: 50,000oz. 50,000oz. 08/30/2017 0oz.
Cash Cost: $800 $800 08/30/2017 $0
Extra Operating Cost: $400 $400 08/30/2017 $0
SILVER 08/30/2017
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 08/30/2017 0.00M
Measured & Indicated: n/a n/a 08/30/2017 0.00M
Inferred: n/a n/a 08/30/2017 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 08/30/2017 0.00M
Measured & Indicated: n/a n/a 08/30/2017 0.00M
Inferred: n/a n/a 08/30/2017 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 08/30/2017 $0.00
Extra Operating Cost: n/a n/a 08/30/2017 $0.00
Average Grade: n/a n/a 08/30/2017 n/a
Recovery Rate: n/a n/a 08/30/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/30/2017 0.00M
Annual Production: n/a n/a 08/30/2017 n/a
Cash Cost: n/a n/a 08/30/2017 n/a
Extra Operating Cost: n/a n/a 08/30/2017 n/a

Property

Last Analysis Data  (08/30/2017)
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
No Data

Profitability (by resource)

Proven &
Probable
08/30/2017
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
08/30/2017
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.41M 0.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.11M
Maximum Profit (Gold): $30.73M $41.50M n/a $10.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $30.73M $41.50M n/a $10.77M
Max Profit / Current MCap: 0.874 1.388 n/a 0.513
Max Profit Per Share (Gold): $0.04 $0.05 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.05 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $86.14 $73.30 n/a $-12.84
FD Mkt. Cap / Silver Eq.: $1.14 $0.94 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
6.59% 5.45% n/a -1.14%

Reserves &
Resources
08/30/2017
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.45M
Maximum Profit (Gold): $40.33M $54.47M n/a $14.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $40.33M $54.47M n/a $14.13M
Max Profit / Current MCap: 1.148 1.821 n/a 0.674
Max Profit Per Share (Gold): $0.05 $0.07 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.07 n/a $0.02
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $65.63 $55.85 n/a $-9.78
FD Mkt. Cap / Silver Eq.: $0.87 $0.72 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
5.02% 4.15% n/a -0.87%

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.