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

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Gascoyne Resources Ltd
www: www.gascoyneresources.com.au     email: admin@gascoyneresources.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:GCY AUD

Description

Gascoyne Resources Ltd are a gold focused junior near-term producer

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

General Details

Financial 05/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $185.45M $49.26M 05/26/2018 $-136.19M
Total Assets: $112.38M $107.85M 05/26/2018 $-4.54M
Total Liabilities: $50.95M $48.89M 05/26/2018 $-2.06M
Current Assets: $32.97M $31.63M 05/26/2018 $-1.33M
Current Liabilities: $10.49M $10.07M 05/26/2018 $-0.42M
Total Debt: $38.96M $37.39M 05/26/2018 $-1.57M
Cash: $31.47M $30.20M 05/26/2018 $-1.27M
Enterprise Value: $192.94M $56.45M 10/16/1971 $-136.50M
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 05/26/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/26/2018 0.00%
Misc 05/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 434,000,000 434,000,000 05/26/2018 0
Shares (FD): 442,000,000 442,000,000 05/26/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 05/26/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/26/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/26/2018 0
Initial CapEx (Outstanding): $70.00M
37.75% of Mkt.Cap
$70.00M
142.11% of Mkt.Cap
05/26/2018 $0.00M
Funding Option: n/a n/a 05/26/2018 n/a
Documentation: none PFS 05/26/2018 n/a
Value Adjustment: 10% 10% never 0%

Resource Data

GOLD 05/26/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 05/26/2018 0.00M
Measured & Indicated: 1.30M 1.30M 05/26/2018 0.00M
Inferred: 1.00M 1.00M 05/26/2018 0.00M
Reserves & Resources: 2.30M 2.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.51M 0.51M 05/26/2018 0.00M
Measured & Indicated: 0.99M 0.99M 05/26/2018 0.00M
Inferred: 0.43M 0.43M 05/26/2018 0.00M
Reserves & Resources: 1.41M 1.41M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/26/2018 $0.00
Extra Operating Cost: n/a n/a 05/26/2018 $0.00
Average Grade: 1.50 g/t 1.50 g/t 05/26/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 05/26/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 05/26/2018 0oz.
Cash Cost: $750 $750 05/26/2018 $0
Extra Operating Cost: $400 $400 05/26/2018 $0
SILVER 05/26/2018
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 05/26/2018 0.00M
Measured & Indicated: n/a n/a 05/26/2018 0.00M
Inferred: n/a n/a 05/26/2018 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 05/26/2018 0.00M
Measured & Indicated: n/a n/a 05/26/2018 0.00M
Inferred: n/a n/a 05/26/2018 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 05/26/2018 $0.00
Extra Operating Cost: n/a n/a 05/26/2018 $0.00
Average Grade: n/a n/a 05/26/2018 n/a
Recovery Rate: n/a n/a 05/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/26/2018 0.00M
Annual Production: n/a n/a 05/26/2018 n/a
Cash Cost: n/a n/a 05/26/2018 n/a
Extra Operating Cost: n/a n/a 05/26/2018 n/a

Property

Last Analysis Data  (05/26/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Dalgaranga 100% (guess) n/a Open Pit show
1.3 million oz (1.5 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Total Land Package Size (ha): 100,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
05/26/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.84M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.51M 0.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.42M
Maximum Profit (Gold): $59.34M $51.56M n/a $-7.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $59.34M $51.56M n/a $-7.78M
Max Profit / Current MCap: 0.320 1.047 n/a 0.727
Max Profit Per Share (Gold): $0.13 $0.12 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.13 $0.12 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $363.63 $96.58 n/a $-267.05
FD Mkt. Cap / Silver Eq.: $4.61 $1.15 n/a $-3.45
FD Mkt. Cap / Per Metal
as % Spot Price:
27.95% 7.54% n/a -20.41%
Measured &
Indicated
05/26/2018
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.67M
Maximum Profit (Gold): $114.72M $99.69M n/a $-15.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $114.72M $99.69M n/a $-15.03M
Max Profit / Current MCap: 0.619 2.024 n/a 1.405
Max Profit Per Share (Gold): $0.26 $0.23 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.26 $0.23 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.07 n/a $0.07
FD Mkt. Cap / Gold Eq.: $188.08 $49.96 n/a $-138.13
FD Mkt. Cap / Silver Eq.: $2.38 $0.60 n/a $-1.79
FD Mkt. Cap / Per Metal
as % Spot Price:
14.46% 3.90% n/a -10.56%

Reserves &
Resources
05/26/2018
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.): 2.30M 2.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.41M 1.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.69M
Maximum Profit (Gold): $164.17M $142.65M n/a $-21.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $164.17M $142.65M n/a $-21.51M
Max Profit / Current MCap: 0.885 2.896 n/a 2.011
Max Profit Per Share (Gold): $0.37 $0.32 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.37 $0.32 n/a $-0.05
Total Free Profit Per Share: $0.00 $0.17 n/a $0.17
FD Mkt. Cap / Gold Eq.: $131.43 $34.91 n/a $-96.52
FD Mkt. Cap / Silver Eq.: $1.66 $0.42 n/a $-1.25
FD Mkt. Cap / Per Metal
as % Spot Price:
10.10% 2.72% n/a -7.38%

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.