Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Troilus Gold Corp

www: www.troilusgold.com   email: info@troilusgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:TLG CAD
OTCMKTS:CHXMF USD

Description

Troilus Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 10.5Moz. of gold in the reserves and resources category of which 9Moz. are in the measured and indicated category. They have a market capitalisation of ~C$402.55M which is a rise of roughly 412% over the last twelve months. As of 11/13/2024 they have no debt and ~C$12.15M cash. They have 363M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $78.58M $402.55M 11/13/2024
MCap (OS): $68.87M $352.79M 11/13/2024
Total Assets: $20.05M $20.01M 11/13/2024
Total Liabilities: $6.16M $6.15M 11/13/2024
Current Assets: $12.17M $12.15M 11/13/2024
Current Liabilities: $1.29M $1.29M 11/13/2024
Total Debt: $0.00M $0.00M 11/13/2024
Cash: $12.17M $12.15M 11/13/2024
Debt (Net): $-12.17M $-12.15M
Enterprise Value: $66.41M $390.40M 05/16/1982
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/13/2024
Misc 11/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 362,919,414 362,919,414 11/13/2024
Shares (FD): 414,102,550 414,102,550 11/13/2024
Insider Ownership: n/a 65% 06/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 11/13/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/13/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/13/2024
Development Phase: none FS Released 06/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 11/13/2024
Cash Flow Multiple: 3 3 11/13/2024

Resource Data

GOLD 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 6.00M 6.00M 11/13/2024
Measured & Indicated: 9.00M 9.00M 11/13/2024
Inferred: 1.50M 1.50M 11/13/2024
Reserves & Resources: 10.50M 10.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.40M 5.40M 11/13/2024
Measured & Indicated: 7.56M 7.56M 11/13/2024
Inferred: 0.68M 0.68M 11/13/2024
Reserves & Resources: 8.24M 8.24M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/13/2024
Extra Operating Cost: n/a n/a 11/13/2024
Total: $1,650 $1,650 11/13/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024
Open Pit (Avg): n/a 0.50 g/t 11/13/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/01/2025
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 11/13/2024
Annual Production: 240,000oz. 240,000oz. 11/13/2024
Cash Cost: $1,100 $1,100 11/13/2024
Extra Operating Cost: $550 $550 11/13/2024
SILVER 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 11/13/2024
Measured & Indicated: n/a n/a 11/13/2024
Inferred: n/a n/a 11/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/13/2024
Measured & Indicated: n/a n/a 11/13/2024
Inferred: n/a n/a 11/13/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/13/2024
Extra Operating Cost: n/a n/a 11/13/2024
Total: n/a n/a 11/13/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024
Open Pit (Avg): n/a n/a 11/09/2023
Recovery Rate: n/a n/a 11/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/13/2024
Annual Production: n/a n/a 11/13/2024
Cash Cost: n/a n/a 11/13/2024
Extra Operating Cost: n/a n/a 11/13/2024

Property

Last Analysis Data  (11/13/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets

Size: 140,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 15.00 1100.00 show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets

Size: 140,000 ha

Profitability (by resource)

Proven &
Probable		 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,919.40M $12,467.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,919.40M $12,467.84M n/a
Max Profit / Current MCap: 62.600 30.972 n/a
Max Profit Per Share (Gold): $11.88 $30.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.88 $30.11 n/a
Total Free Profit Per Share: $11.61 $28.75 n/a
FD MCap / Gold Eq.: $14.55 $74.55 n/a
FD MCap / Silver Eq.: $0.17 $0.88 n/a
FD MCap / Per Metal
as % Spot Price:		 0.57% 1.88% n/a
EV / Gold Eq.: $12.30 $72.30 n/a
EV / Silver Eq.: $0.14 $0.85 n/a
EV / Per Metal
as % Spot Price:		 0.48% 1.83% n/a
Measured &
Indicated		 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 9.00M 9.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.56M 7.56M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,887.16M $17,454.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,887.16M $17,454.98M n/a
Max Profit / Current MCap: 87.640 43.361 n/a
Max Profit Per Share (Gold): $16.63 $42.15 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.63 $42.15 n/a
Total Free Profit Per Share: $16.37 $40.79 n/a
FD MCap / Gold Eq.: $10.39 $53.25 n/a
FD MCap / Silver Eq.: $0.12 $0.63 n/a
FD MCap / Per Metal
as % Spot Price:		 0.41% 1.35% n/a
EV / Gold Eq.: $8.78 $51.64 n/a
EV / Silver Eq.: $0.10 $0.61 n/a
EV / Per Metal
as % Spot Price:		 0.34% 1.30% n/a

Reserves &
Resources		 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 10.50M 10.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.24M 8.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,502.09M $19,013.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,502.09M $19,013.46M n/a
Max Profit / Current MCap: 95.465 47.233 n/a
Max Profit Per Share (Gold): $18.12 $45.91 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.12 $45.91 n/a
Total Free Profit Per Share: $17.85 $44.55 n/a
FD MCap / Gold Eq.: $9.54 $48.88 n/a
FD MCap / Silver Eq.: $0.11 $0.58 n/a
FD MCap / Per Metal
as % Spot Price:		 0.37% 1.23% n/a
EV / Gold Eq.: $8.06 $47.41 n/a
EV / Silver Eq.: $0.09 $0.56 n/a
EV / Per Metal
as % Spot Price:		 0.31% 1.20% n/a

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.     ×