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

Centerra Gold Inc

www: www.centerragold.com   email: info@centerragold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:CG CAD
NYSE:CGAU USD

Description

Centerra Gold Inc are a gold focused mid-tier producer with two producing mines in Canada and Turkey, one mine in development in Canada and one exploration property. Currently they produce roughly 290koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~$1389.8M which is a fall of roughly 11% over the last nine months. As of 08/17/2024 they have no debt and ~$625M cash. They have 213M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 08/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,554.77M $1,389.80M 08/17/2024
Total Assets: $2,300.00M $2,300.00M 08/17/2024
Total Liabilities: $525.00M $525.00M 08/17/2024
Current Assets: $990.00M $990.00M 08/17/2024
Current Liabilities: $274.00M $274.00M 08/17/2024
Total Debt: $0.00M $0.00M 08/17/2024
Cash: $592.00M $625.00M 02/20/2025
Enterprise Value: $962.77M $764.80M 03/27/1994
Cash Flow: $353.85M $433.20M never
Cash Flow Multiple: 4.39 3.21 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/17/2024
Misc 08/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 213,175,974 213,175,974 08/17/2024
Shares (FD): 217,000,000 217,000,000 08/17/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3% 04/01/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 08/17/2024
Production (Gold Eq Oz.): (guess) 
390,000		 (guess) 
290,000		 02/20/2025
Production (Silver Eq Oz.): (guess) 
33,753,780		 (guess) 
28,838,197		 02/20/2025
Initial CapEx (Outstanding): n/a n/a 08/17/2024
Funding Option: n/a n/a 08/17/2024
Documentation: none PRODUCER 04/01/2025
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023
Cash Flow Multiplier: 12 15 02/20/2025

Resource Data

GOLD 08/17/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 08/17/2024
Measured & Indicated: 11.00M 11.00M 08/17/2024
Inferred: 1.00M 1.00M 08/17/2024
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.25M 4.25M 08/17/2024
Measured & Indicated: 8.33M 8.33M 08/17/2024
Inferred: 0.43M 0.43M 08/17/2024
Reserves & Resources: 8.76M 8.76M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
390,000oz.		 (guess) 
290,000oz.		 02/20/2025
Cash Cost: $950 $1,100 02/20/2025
Extra Operating Cost: $650 $650 08/17/2024
Total: $1,600 $1,750 02/20/2025
Margin (Free Cash Flow): $907 (36%) $1,494 (46%)
G
R
A
D
E		 Underground (Avg): n/a n/a 08/17/2024
Open Pit (Avg): n/a 0.60 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/01/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 08/17/2024
Annual Production: 500,000oz. 500,000oz. 08/17/2024
Cash Cost: $1,000 $1,200 02/20/2025
Extra Operating Cost: $600 $600 08/17/2024
SILVER 08/17/2024
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 08/17/2024
Measured & Indicated: n/a n/a 08/17/2024
Inferred: n/a n/a 08/17/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/17/2024
Measured & Indicated: n/a n/a 08/17/2024
Inferred: n/a n/a 08/17/2024
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 08/17/2024
Extra Operating Cost: n/a n/a 08/17/2024
Total: n/a n/a 08/17/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/17/2024
Open Pit (Avg): n/a n/a 08/23/2023
Recovery Rate: n/a n/a 08/17/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/17/2024
Annual Production: n/a n/a 08/17/2024
Cash Cost: n/a n/a 08/17/2024
Extra Operating Cost: n/a n/a 08/17/2024

Property

Last Analysis Data  (08/17/2024)
Stage Name Owned Au Ag Cu Notes
Prod Mt Milligan 100% show
4M oz deposit.
Dev Kemess 100% show
2 million oz.

Development.
Exp Cornerstone 50% show
4 million oz project under development.

50% partner with Premier Gold Mines.

Feasiblity study underway.
Prod Oksut 100% show
Development.

1.3 million oz.
Total Land Package Size (ha): 4,501  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Mt Milligan 100% show
4M oz deposit.
Dev Kemess 100% show
2 million oz.

Development.
Exp Cornerstone 50% show
4 million oz project under development.

50% partner with Premier Gold Mines.

Feasiblity study underway.
Prod Oksut 100% show
Development.

1.3 million oz.
Total Land Package Size (ha): 4,501  

Profitability (by resource)

Proven &
Probable		 08/17/2024
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.25M 4.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,856.03M $6,348.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,856.03M $6,348.65M n/a
Max Profit / Current MCap: 2.480 4.568 n/a
Max Profit Per Share (Gold): $17.77 $29.26 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.77 $29.26 n/a
Total Free Profit Per Share: $7.94 $20.41 n/a
FD MCap / Gold Eq.: $365.83 $327.01 n/a
FD MCap / Silver Eq.: $4.23 $3.29 n/a
FD MCap / Per Metal
as % Spot Price:		 14.59% 10.08% n/a
Measured &
Indicated		 08/17/2024
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.): 11.00M 11.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.33M 8.33M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,557.81M $12,443.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,557.81M $12,443.35M n/a
Max Profit / Current MCap: 4.861 8.953 n/a
Max Profit Per Share (Gold): $34.83 $57.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $34.83 $57.34 n/a
Total Free Profit Per Share: $25.00 $48.49 n/a
FD MCap / Gold Eq.: $186.65 $166.84 n/a
FD MCap / Silver Eq.: $2.16 $1.68 n/a
FD MCap / Per Metal
as % Spot Price:		 7.44% 5.14% n/a

Reserves &
Resources		 08/17/2024
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.76M 8.76M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,943.41M $13,078.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,943.41M $13,078.22M n/a
Max Profit / Current MCap: 5.109 9.410 n/a
Max Profit Per Share (Gold): $36.61 $60.27 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $36.61 $60.27 n/a
Total Free Profit Per Share: $26.78 $51.42 n/a
FD MCap / Gold Eq.: $177.59 $158.74 n/a
FD MCap / Silver Eq.: $2.05 $1.60 n/a
FD MCap / Per Metal
as % Spot Price:		 7.08% 4.89% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults