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

Viva Gold Corp

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

Symbol Data

Symbol Currency
CVE:VAU CAD
OTCMKTS:VAUCF USD

Description

Viva Gold Corp are a gold focused junior, late stage developer with one exploration property in USA. They have approximately 0.6Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$26.81M which is a rise of roughly 10% over the last three weeks. As of 05/28/2025 they have no debt and ~C$0.77M cash. They have 146M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 05/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $24.37M $26.81M 05/28/2025
Total Assets: $1.67M $1.69M 05/28/2025
Total Liabilities: $0.15M $0.15M 05/28/2025
Current Assets: $0.87M $0.88M 05/28/2025
Current Liabilities: $0.04M $0.04M 05/28/2025
Total Debt: $0.00M $0.00M 05/28/2025
Cash: $0.76M $0.77M 05/28/2025
Enterprise Value: $23.61M $26.04M 10/29/1970
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: 05/28/2025
Misc 05/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 145,531,635 145,531,635 05/28/2025
Shares (FD): 191,657,463 191,657,463 05/28/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 05/28/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/28/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/28/2025
Initial CapEx (Outstanding): n/a n/a 05/28/2025
Funding Option: n/a n/a 05/28/2025
Documentation: none PEA 05/28/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 3 3 04/23/2023

Resource Data

GOLD 05/28/2025
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 05/28/2025
Measured & Indicated: 0.40M 0.40M 05/28/2025
Inferred: 0.20M 0.20M 05/28/2025
Reserves & Resources: 0.60M 0.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/28/2025
Measured & Indicated: 0.27M 0.27M 05/28/2025
Inferred: 0.09M 0.09M 05/28/2025
Reserves & Resources: 0.36M 0.36M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/28/2025
Extra Operating Cost: n/a n/a 05/28/2025
Total: $1,650 $1,650 05/28/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/28/2025
Open Pit (Avg): n/a 0.80 g/t 05/27/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/28/2025
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 05/28/2025
Annual Production: 30,000oz. 30,000oz. 05/28/2025
Cash Cost: $1,000 $1,000 05/28/2025
Extra Operating Cost: $650 $650 05/28/2025
SILVER 05/28/2025
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 05/28/2025
Measured & Indicated: n/a n/a 05/28/2025
Inferred: n/a n/a 05/28/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/28/2025
Measured & Indicated: n/a n/a 05/28/2025
Inferred: n/a n/a 05/28/2025
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 05/28/2025
Extra Operating Cost: n/a n/a 05/28/2025
Total: n/a n/a 05/28/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/28/2025
Open Pit (Avg): n/a n/a 05/27/2023
Recovery Rate: n/a n/a 05/28/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/28/2025
Annual Production: n/a n/a 05/28/2025
Cash Cost: n/a n/a 05/28/2025
Extra Operating Cost: n/a n/a 05/28/2025

Property

Last Analysis Data  (05/28/2025)
Stage Name Owned Au Ag Cu Notes
Exp Tonapah 100% show
600,000 oz at .8 gpt

Growing in size.
Total Land Package Size (ha): 4,250  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Tonapah 100% show
600,000 oz at .8 gpt

Growing in size.
Total Land Package Size (ha): 4,250  

Profitability (by resource)

Proven &
Probable		 05/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 05/28/2025
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.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.27M 0.27M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $448.01M $467.45M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $448.01M $467.45M n/a
Max Profit / Current MCap: 18.384 17.432 n/a
Max Profit Per Share (Gold): $2.34 $2.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.34 $2.44 n/a
Total Free Profit Per Share: $2.16 $2.25 n/a
FD MCap / Gold Eq.: $89.59 $98.58 n/a
FD MCap / Silver Eq.: $0.90 $1.06 n/a
FD MCap / Per Metal
as % Spot Price:		 2.72% 2.93% n/a

Reserves &
Resources		 05/28/2025
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.36M 0.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $588.01M $613.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $588.01M $613.52M n/a
Max Profit / Current MCap: 24.129 22.880 n/a
Max Profit Per Share (Gold): $3.07 $3.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.07 $3.20 n/a
Total Free Profit Per Share: $2.89 $3.01 n/a
FD MCap / Gold Eq.: $68.26 $75.11 n/a
FD MCap / Silver Eq.: $0.69 $0.81 n/a
FD MCap / Per Metal
as % Spot Price:		 2.07% 2.23% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults