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 0.39Moz. are in the measured and indicated category. They have a market capitalisation of ~C$18.98M which is a rise of roughly 6% over the last eleven months. As of 05/25/2024 they have no debt and ~C$0.76M cash. They have 118M 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 05/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $17.90M $18.98M 05/25/2024
Total Assets: $1.68M $1.66M 05/25/2024
Total Liabilities: $0.15M $0.14M 05/25/2024
Current Assets: $0.88M $0.87M 05/25/2024
Current Liabilities: $0.04M $0.04M 05/25/2024
Total Debt: $0.00M $0.00M 05/25/2024
Cash: $0.77M $0.76M 05/25/2024
Enterprise Value: $17.13M $18.22M 07/30/1970
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: 05/25/2024
Misc 05/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 118,384,183 118,384,183 05/25/2024
Shares (FD): 169,174,777 169,174,777 05/25/2024
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 05/25/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/25/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/25/2024
Initial CapEx (Outstanding): n/a n/a 05/25/2024
Funding Option: n/a n/a 05/25/2024
Documentation: none PEA 05/24/2024
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 05/25/2024
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 05/25/2024
Measured & Indicated: 0.39M 0.39M 05/25/2024
Inferred: 0.21M 0.21M 05/25/2024
Reserves & Resources: 0.60M 0.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/25/2024
Measured & Indicated: 0.27M 0.27M 05/25/2024
Inferred: 0.09M 0.09M 05/25/2024
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 05/25/2024
Extra Operating Cost: n/a n/a 05/25/2024
Total: $1,500 $1,500 05/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/25/2024
Open Pit (Avg): n/a 0.80 g/t 05/27/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/25/2024
F
U
T
U
R
E		 Proven & Probable: 0.40M 0.40M 05/25/2024
Annual Production: 30,000oz. 30,000oz. 05/25/2024
Cash Cost: $1,000 $1,000 05/25/2024
Extra Operating Cost: $500 $500 05/25/2024
SILVER 05/25/2024
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 05/25/2024
Measured & Indicated: n/a n/a 05/25/2024
Inferred: n/a n/a 05/25/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/25/2024
Measured & Indicated: n/a n/a 05/25/2024
Inferred: n/a n/a 05/25/2024
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 05/25/2024
Extra Operating Cost: n/a n/a 05/25/2024
Total: n/a n/a 05/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/25/2024
Open Pit (Avg): n/a n/a 05/27/2023
Recovery Rate: n/a n/a 05/25/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/25/2024
Annual Production: n/a n/a 05/25/2024
Cash Cost: n/a n/a 05/25/2024
Extra Operating Cost: n/a n/a 05/25/2024

Property

Last Analysis Data  (05/25/2024)
Stage Name Owned Au Ag Cu Notes
Exp Tonapah 100% show
400,000 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
400,000 oz at .8 gpt

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

Profitability (by resource)

Proven &
Probable		 05/25/2024
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		 05/25/2024
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.): 0.39M 0.39M 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): $223.26M $464.87M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $223.26M $464.87M n/a
Max Profit / Current MCap: 12.476 24.497 n/a
Max Profit Per Share (Gold): $1.32 $2.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.32 $2.75 n/a
Total Free Profit Per Share: $1.17 $2.59 n/a
FD MCap / Gold Eq.: $66.79 $70.83 n/a
FD MCap / Silver Eq.: $0.87 $0.71 n/a
FD MCap / Per Metal
as % Spot Price:		 2.86% 2.19% n/a

Reserves &
Resources		 05/25/2024
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.): 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): $296.21M $616.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $296.21M $616.78M n/a
Max Profit / Current MCap: 16.553 32.502 n/a
Max Profit Per Share (Gold): $1.75 $3.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.75 $3.65 n/a
Total Free Profit Per Share: $1.61 $3.49 n/a
FD MCap / Gold Eq.: $50.34 $53.38 n/a
FD MCap / Silver Eq.: $0.65 $0.54 n/a
FD MCap / Per Metal
as % Spot Price:		 2.16% 1.65% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults