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

Category: Junior: Small Producer
Rating & Risk: Login to view
Panterra Gold Ltd
www: www.panterragold.com     email: admin@panterragold.com

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:PGI AUD

Description

Panterra Gold Ltd are a gold focused junior, small producer

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

General Details

Financial 02/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $5.48M $3.60M 02/03/2018 $-1.87M
Total Assets: $72.00M $72.00M 02/03/2018 $0.00M
Total Liabilities: $45.00M $45.00M 02/03/2018 $0.00M
Current Assets: $13.00M $13.00M 02/03/2018 $0.00M
Current Liabilities: $31.00M $31.00M 02/03/2018 $0.00M
Total Debt: $22.00M $22.00M 02/03/2018 $0.00M
Cash: $6.00M $6.00M 02/03/2018 $0.00M
Enterprise Value: $21.48M $19.60M 08/15/1970 $-1.87M
Cash Flow: $0.92M $0.39M never $-0.54M
Cash Flow Multiple: 5.93 9.30 never 3.38
Net Debt to
Cash Flow Ratio:
17.32 41.33 never 24.02
Finance within 1 year: 02/03/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/03/2018 0.00%
Misc 02/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 128,000,000 128,000,000 02/03/2018 0
Shares (FD): 209,000,000 209,000,000 02/03/2018 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 02/03/2018 n/a
Production (Gold Eq Oz.): (guess) 
10,000
(guess) 
10,000
02/03/2018 0
Production (Silver Eq Oz.): (guess) 
805,320
(guess) 
851,051
02/03/2018 45,730
Initial CapEx (Outstanding): n/a n/a 02/03/2018 n/a
Funding Option: n/a n/a 02/03/2018 n/a
Documentation: none PRODUCER 02/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/03/2018
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 02/03/2018 0.00M
Measured & Indicated: 1.00M 1.00M 02/03/2018 0.00M
Inferred: n/a n/a 02/03/2018 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 02/03/2018 0.00M
Measured & Indicated: 0.60M 0.60M 02/03/2018 0.00M
Inferred: n/a n/a 02/03/2018 0.00M
Reserves & Resources: 0.60M 0.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000oz.
(guess) 
10,000oz.
02/03/2018 0oz.
Cash Cost: $800 $800 02/03/2018 $0.00
Extra Operating Cost: $400 $400 02/03/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 02/03/2018 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 02/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.10M 0.10M 02/03/2018 0.00M
Annual Production: 5,000oz. 5,000oz. 02/03/2018 0oz.
Cash Cost: $800 $800 02/03/2018 $0
Extra Operating Cost: $400 $400 02/03/2018 $0
SILVER 02/03/2018
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 02/03/2018 0.00M
Measured & Indicated: n/a n/a 02/03/2018 0.00M
Inferred: n/a n/a 02/03/2018 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 02/03/2018 0.00M
Measured & Indicated: n/a n/a 02/03/2018 0.00M
Inferred: n/a n/a 02/03/2018 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 02/03/2018 $0.00
Extra Operating Cost: n/a n/a 02/03/2018 $0.00
Average Grade: n/a n/a 02/03/2018 n/a
Recovery Rate: n/a n/a 02/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/03/2018 0.00M
Annual Production: n/a n/a 02/03/2018 n/a
Cash Cost: n/a n/a 02/03/2018 n/a
Extra Operating Cost: n/a n/a 02/03/2018 n/a

Property

Last Analysis Data  (02/03/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Dominican Republic, Dominican Republic Las Lagunas 100% (guess) n/a show
100,000 oz tailing deposit.

2 more years or production at 45,000 oz year.
Current Data
No Data

Profitability (by resource)

Proven &
Probable
02/03/2018
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
02/03/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.74M
Maximum Profit (Gold): $55.44M $23.23M n/a $-32.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $55.44M $23.23M n/a $-32.21M
Max Profit / Current MCap: 10.126 6.449 n/a -3.677
Max Profit Per Share (Gold): $0.27 $0.11 n/a $-0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.11 n/a $-0.15
Total Free Profit Per Share: $0.23 $0.09 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $9.13 $6.00 n/a $-3.12
FD Mkt. Cap / Silver Eq.: $0.11 $0.07 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
0.69% 0.48% n/a -0.21%

Reserves &
Resources
02/03/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.74M
Maximum Profit (Gold): $55.44M $23.23M n/a $-32.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $55.44M $23.23M n/a $-32.21M
Max Profit / Current MCap: 10.126 6.449 n/a -3.677
Max Profit Per Share (Gold): $0.27 $0.11 n/a $-0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.11 n/a $-0.15
Total Free Profit Per Share: $0.23 $0.09 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $9.13 $6.00 n/a $-3.12
FD Mkt. Cap / Silver Eq.: $0.11 $0.07 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
0.69% 0.48% n/a -0.21%

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.