Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:PNR
AUD
Description
Pantoro Ltd are a gold focused mid-tier producer with one producing mine in Australia and two mines in development in Australia. Currently they produce roughly 80koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$221.13M which is a rise of roughly 51% over the last nine months. As of 06/21/2023 they have ~A$20M debt and ~A$54.2M cash. They have 5,204M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$145.99M
$221.13M
03/24/2024
$75.15M
Total Assets:
$118.57M
$114.27M
06/21/2023
$-4.30M
Total Liabilities:
$71.14M
$68.56M
06/21/2023
$-2.58M
Current Assets:
$56.24M
$54.20M
06/21/2023
$-2.04M
Current Liabilities:
$18.29M
$17.63M
06/21/2023
$-0.66M
Total Debt:
$20.33M
$19.59M
06/21/2023
$-0.74M
Cash:
$56.24M
$54.20M
06/21/2023
$-2.04M
Enterprise Value:
$110.08M
$186.53M
11/29/1975
$76.45M
Cash Flow:
$4.67M
$56.94M
never
$52.28M
Cash Flow Multiple:
31.29
3.88
never
-27.40
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/21/2023
n/a
Misc
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,029,000,000
5,204,030,514
03/24/2024
2,175,030,514
Shares (FD):
3,078,000,000
5,210,000,000
03/24/2024
2,132,000,000
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
06/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 80,000
03/24/2024
60,000
Production (Silver Eq Oz.) :
(guess) 1,705,602
(guess) 7,187,002
03/24/2024
5,481,400
Initial CapEx (Outstanding):
n/a
n/a
06/21/2023
n/a
Funding Option:
n/a
n/a
06/21/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.2Producer: Growth Potential
03/24/2024
0
Cash Flow Multiplier:
8
10
03/24/2024
2.00
Resource Data
GOLD
06/21/2023 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
06/21/2023
0.00M
Measured & Indicated:
1.50M
1.50M
06/21/2023
0.00M
Inferred:
1.00M
1.00M
06/21/2023
0.00M
Reserves & Resources:
2.50M
2.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.54M
0.54M
06/21/2023
0.00M
Measured & Indicated:
1.19M
1.19M
06/21/2023
0.00M
Inferred:
0.45M
0.45M
06/21/2023
0.00M
Reserves & Resources:
1.64M
1.64M
never
0.00M
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 80,000oz.
03/24/2024
60,000oz.
Cash Cost:
$1,200
$1,000
03/24/2024
$-200.00
Extra Operating Cost:
$500
$500
06/21/2023
$0.00
G R A D E
Underground (Avg):
3.00 g/t
5.00 g/t
03/24/2024
2.00 g/t
Open Pit (Avg):
n/a
2.00 g/t
03/24/2024
2.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
06/21/2023
0.00M
Annual Production:
85,000oz.
100,000oz.
03/24/2024
15,000oz.
Cash Cost:
$1,200
$1,200
06/21/2023
$0
Extra Operating Cost:
$500
$500
06/21/2023
$0
SILVER
06/21/2023 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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
06/21/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
06/21/2023
n/a
Open Pit (Avg):
n/a
n/a
06/21/2023
n/a
Recovery Rate:
n/a
n/a
06/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/21/2023
0.00M
Annual Production:
n/a
n/a
06/21/2023
n/a
Cash Cost:
n/a
n/a
06/21/2023
n/a
Extra Operating Cost:
n/a
n/a
06/21/2023
n/a
Property
Last Analysis Data (06/21/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Australia , Australia
Norseman
50% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Western Australia , Australia
Norseman
50% (guess)
Both
show
Under construction.
Development
Australia , Australia
Norseman
50% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Profitability (by resource)
Proven & Probable
06/21/2023 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
2.73M
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
2.46M
Maximum Profit (Gold):
$125.98M
$384.37M
n/a
$258.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.98M
$384.37M
n/a
$258.39M
Max Profit / Current MCap:
0.863
1.738
n/a
0.875
Max Profit Per Share (Gold):
$0.04
$0.07
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.07
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.01
n/a
$0.01
FD MCap / Gold Eq.:
$270.35
$409.51
n/a
$139.16
FD MCap / Silver Eq.:
$3.17
$4.56
n/a
$1.39
FD MCap / Per Metal as % Spot Price:
13.98%
18.51%
n/a
4.53%
Measured & Indicated
06/21/2023 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.84M
P L A U S I B L E
Gold Eq. Oz.:
1.19M
1.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.41M
Maximum Profit (Gold):
$277.16M
$845.62M
n/a
$568.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$277.16M
$845.62M
n/a
$568.46M
Max Profit / Current MCap:
1.899
3.824
n/a
1.925
Max Profit Per Share (Gold):
$0.09
$0.16
n/a
$0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.16
n/a
$0.07
Total Free Profit Per Share:
$0.02
$0.10
n/a
$0.08
FD MCap / Gold Eq.:
$122.89
$186.14
n/a
$63.25
FD MCap / Silver Eq.:
$1.44
$2.07
n/a
$0.63
FD MCap / Per Metal as % Spot Price:
6.36%
8.42%
n/a
2.06%
Reserves & Resources
06/21/2023 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.39M
P L A U S I B L E
Gold Eq. Oz.:
1.64M
1.64M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.47M
Maximum Profit (Gold):
$382.15M
$1,165.93M
n/a
$783.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$382.15M
$1,165.93M
n/a
$783.78M
Max Profit / Current MCap:
2.618
5.272
n/a
2.655
Max Profit Per Share (Gold):
$0.12
$0.22
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.12
$0.22
n/a
$0.10
Total Free Profit Per Share:
$0.05
$0.16
n/a
$0.10
FD MCap / Gold Eq.:
$89.13
$135.00
n/a
$45.88
FD MCap / Silver Eq.:
$1.05
$1.50
n/a
$0.46
FD MCap / Per Metal as % Spot Price:
4.61%
6.10%
n/a
1.49%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6776
AUD 0.6530
03/28/2024
Spot Gold:
$1,933.30
$2,211.80
03/28/2024
$278.50
Spot Silver:
$22.67
$24.62
03/28/2024
$1.95
Gold:Silver Ratio:
85.28
89.84
03/28/2024
4.56
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: