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 07/25/2017 AUD 0.04 0.00 0.06 - 0.02 357,403
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$26.68M which is a fall of roughly 3% over the last eleven months. As of 05/10/2017 they have ~A$2M debt and ~A$2.93M 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 $26.68M 05/10/2017 $-0.81M
Total Assets: $16.91M $17.45M 08/18/2016 $0.54M
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 $1.59M 05/10/2017 $1.59M
Cash: $1.54M $2.93M 05/10/2017 $1.40M
Enterprise Value: $25.96M $25.33M 10/21/1970 $-0.62M
Cash Flow: $7.00M $4.26M never $-2.74M
Cash Flow Multiple: 3.93 6.27 never 2.34
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 $0.033 01:07 on 07/25/2017 $-0.01
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) 
3,059,255
08/18/2016 302,950
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 -5.38M
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 -4.84M
Maximum Profit (Gold): $47.23M $19.15M n/a $-28.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $47.23M $19.15M n/a $-28.08M
Max Profit / Current MCap: 1.718 0.718 n/a -1.000
Max Profit Per Share (Gold): $0.07 $0.02 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.02 n/a $-0.04
Total Free Profit Per Share: $0.02 $0.00 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $101.82 $148.22 n/a $46.39
FD Mkt. Cap / Silver Eq.: $1.48 $1.94 n/a $0.46
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 11.84% n/a 4.30%
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 -10.22M
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 -8.33M
Maximum Profit (Gold): $122.80M $55.71M n/a $-67.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $122.80M $55.71M n/a $-67.09M
Max Profit / Current MCap: 4.467 2.088 n/a -2.379
Max Profit Per Share (Gold): $0.18 $0.07 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.07 n/a $-0.11
Total Free Profit Per Share: $0.13 $0.03 n/a $-0.10
FD Mkt. Cap / Gold Eq.: $39.16 $50.95 n/a $11.79
FD Mkt. Cap / Silver Eq.: $0.57 $0.67 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
2.90% 4.07% n/a 1.17%

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 -11.88M
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 -9.08M
Maximum Profit (Gold): $154.29M $71.93M n/a $-82.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $154.29M $71.93M n/a $-82.36M
Max Profit / Current MCap: 5.612 2.696 n/a -2.916
Max Profit Per Share (Gold): $0.22 $0.09 n/a $-0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.09 n/a $-0.13
Total Free Profit Per Share: $0.17 $0.05 n/a $-0.12
FD Mkt. Cap / Gold Eq.: $31.17 $39.47 n/a $8.30
FD Mkt. Cap / Silver Eq.: $0.45 $0.52 n/a $0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
2.31% 3.15% n/a 0.84%

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.     ×