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

Troilus Mining

www: www.troilusgold.com   email: info@troilusgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:TLG CAD
OTCMKTS:CHXMF USD

Description

Troilus Mining are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 12.5Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~C$492.47M which is a rise of roughly 22% over the last two weeks. As of 11/23/2025 they have ~C$15M debt and ~C$17.96M cash. They have 401M 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 11/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $403.26M $492.47M 11/23/2025 $89.21M
MCap (OS): $358.55M $437.87M 11/23/2025 $79.32M
Total Assets: $31.22M $31.61M 11/23/2025 $0.38M
Total Liabilities: $37.61M $38.07M 11/23/2025 $0.46M
Current Assets: $17.74M $17.96M 11/23/2025 $0.22M
Current Liabilities: $1.28M $1.29M 11/23/2025 $0.02M
Total Debt: $14.90M $15.09M 11/23/2025 $0.18M
Cash: $17.74M $17.96M 11/23/2025 $0.22M
Debt (Net): $-2.84M $-2.87M $-0.03M
Enterprise Value: $400.42M $489.60M 07/07/1985 $89.18M
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: 11/23/2025 n/a
Misc 11/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 401,000,000 401,000,000 11/23/2025 0
Shares (FD): 451,000,000 451,000,000 11/23/2025 0
Insider Ownership: 60% 30% 12/05/2025 -30%
Dividend (Annual): n/a n/a 12/05/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2029 11/23/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/23/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/23/2025 0
Development Phase: Permitting Underway Permitting Underway 11/23/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 11/23/2025 0
Cash Flow Multiple: 4 4 11/23/2025 0.00

Resource Data

GOLD
(inc. Base Metals)
 11/23/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 6.00M 6.00M 11/23/2025 0.00M
Measured & Indicated: 11.00M 11.00M 11/23/2025 0.00M
Inferred: 1.50M 1.50M 11/23/2025 0.00M
Reserves & Resources: 12.50M 12.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.40M 5.40M 11/23/2025 0.00M
Measured & Indicated: 9.00M 9.00M 11/23/2025 0.00M
Inferred: 0.68M 0.68M 11/23/2025 0.00M
Reserves & Resources: 9.68M 9.68M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/23/2025 $0.00
Extra Operating Cost: n/a n/a 11/23/2025 $0.00
Total: $2,000 $2,000 11/23/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/23/2025 n/a
Open Pit (Avg): n/a 0.50 g/t 11/23/2025 0.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/05/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 11/23/2025 0.00M
Annual Production: 300,000oz. 300,000oz. 11/23/2025 0oz.
Cash Cost: $1,300 $1,300 11/23/2025 $0
Extra Operating Cost: $700 $700 11/23/2025 $0
SILVER
(inc. Base Metals)
 11/23/2025
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 11/23/2025 0.00M
Measured & Indicated: n/a n/a 11/23/2025 0.00M
Inferred: n/a n/a 11/23/2025 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 11/23/2025 0.00M
Measured & Indicated: n/a n/a 11/23/2025 0.00M
Inferred: n/a n/a 11/23/2025 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 11/23/2025 $0.00
Extra Operating Cost: n/a n/a 11/23/2025 $0.00
Total: n/a n/a 11/23/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/23/2025 n/a
Open Pit (Avg): n/a n/a 11/23/2025 n/a
Recovery Rate: n/a n/a 11/23/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/23/2025 0.00M
Annual Production: n/a n/a 11/23/2025 n/a
Cash Cost: n/a n/a 11/23/2025 n/a
Extra Operating Cost: n/a n/a 11/23/2025 n/a

Property

Last Analysis Data  (11/23/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 3000.00 30.00 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
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 3000.00 30.00 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		 11/23/2025
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -53.56M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -48.21M
Maximum Profit (Gold): $11,104.51M $11,828.75M n/a $724.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,104.51M $11,828.75M n/a $724.25M
Max Profit / Current MCap: 27.537 24.019 n/a -3.518
Max Profit Per Share (Gold): $24.62 $26.23 n/a $1.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $24.62 $26.23 n/a $1.61
Total Free Profit Per Share: $23.36 $24.71 n/a $1.35
FD MCap / Gold Eq.: $74.68 $91.20 n/a $16.52
FD MCap / Silver Eq.: $0.92 $1.26 n/a $0.34
FD MCap / Per Metal
as % Spot Price:		 1.84% 2.18% n/a 0.34%
EV / Gold Eq.: $74.15 $90.67 n/a $16.51
EV / Silver Eq.: $0.91 $1.25 n/a $0.34
EV / Per Metal
as % Spot Price:		 1.83% 2.16% n/a 0.34%
Measured &
Indicated		 11/23/2025
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.): 11.00M 11.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -98.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.00M 9.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -80.34M
Maximum Profit (Gold): $18,507.51M $19,714.59M n/a $1,207.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,507.51M $19,714.59M n/a $1,207.08M
Max Profit / Current MCap: 45.895 40.032 n/a -5.863
Max Profit Per Share (Gold): $41.04 $43.71 n/a $2.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $41.04 $43.71 n/a $2.68
Total Free Profit Per Share: $39.78 $42.19 n/a $2.42
FD MCap / Gold Eq.: $44.81 $54.72 n/a $9.91
FD MCap / Silver Eq.: $0.55 $0.75 n/a $0.20
FD MCap / Per Metal
as % Spot Price:		 1.10% 1.31% n/a 0.20%
EV / Gold Eq.: $44.49 $54.40 n/a $9.91
EV / Silver Eq.: $0.55 $0.75 n/a $0.20
EV / Per Metal
as % Spot Price:		 1.10% 1.30% n/a 0.20%

Reserves &
Resources		 11/23/2025
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.): 12.50M 12.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -111.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.68M 9.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -86.37M
Maximum Profit (Gold): $19,895.57M $21,193.18M n/a $1,297.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $19,895.57M $21,193.18M n/a $1,297.61M
Max Profit / Current MCap: 49.337 43.034 n/a -6.302
Max Profit Per Share (Gold): $44.11 $46.99 n/a $2.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $44.11 $46.99 n/a $2.88
Total Free Profit Per Share: $42.85 $45.47 n/a $2.62
FD MCap / Gold Eq.: $41.68 $50.90 n/a $9.22
FD MCap / Silver Eq.: $0.51 $0.70 n/a $0.19
FD MCap / Per Metal
as % Spot Price:		 1.03% 1.21% n/a 0.19%
EV / Gold Eq.: $41.39 $50.60 n/a $9.22
EV / Silver Eq.: $0.51 $0.70 n/a $0.19
EV / Per Metal
as % Spot Price:		 1.02% 1.21% n/a 0.19%

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.     ×