Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:STPGF
USD
TSE:STGO
CAD
Description
Steppe Gold Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Mongolia and two exploration properties. They have approximately 1.6Moz. of gold in the reserves and resources category of which 1.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$84.45M which is a rise of roughly 6% over the last five months. As of 04/01/2022 they have ~C$97M debt and ~C$3.12M cash. They have 70M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/11/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$79.81M
$84.45M
04/01/2022
$4.64M
Total Assets:
$58.99M
$141.84M
04/01/2022
$82.86M
Total Liabilities:
$17.30M
$70.92M
04/01/2022
$53.62M
Current Assets:
$29.10M
$31.17M
04/01/2022
$2.07M
Current Liabilities:
$4.72M
$135.61M
04/01/2022
$130.89M
Total Debt:
$15.73M
$97.42M
04/01/2022
$81.69M
Cash:
$29.10M
$3.12M
04/01/2022
$-25.98M
Enterprise Value:
$66.44M
$178.75M
08/31/1975
$112.31M
Cash Flow:
$24.48M
$14.55M
never
$-9.94M
Cash Flow Multiple:
3.26
5.81
never
2.55
Net Debt to Cash Flow Ratio:
n/a
6.48
never
6.48
Finance within 1 year:
12/11/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/11/2021
0.00%
Misc
12/11/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
68,000,000
70,000,000
04/01/2022
2,000,000
Shares (FD):
86,000,000
84,000,000
04/01/2022
-2,000,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
12/11/2021
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 50,000
05/14/2022
-10,000
Production (Silver Eq Oz.) :
(guess) 4,822,994
(guess) 4,202,778
05/14/2022
-620,216
Initial CapEx (Outstanding):
$20.00M25.06% of Mkt.Cap
$20.00M23.68% of Mkt.Cap
12/11/2021
$0.00M
Funding Option:
n/a
n/a
12/11/2021
n/a
Documentation:
none
PRODUCER
05/14/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
12/11/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.20M
0.20M
12/11/2021
0.00M
Measured & Indicated:
1.40M
1.40M
12/11/2021
0.00M
Inferred:
0.20M
0.20M
12/11/2021
0.00M
Reserves & Resources:
1.60M
1.60M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.18M
0.18M
12/11/2021
0.00M
Measured & Indicated:
1.04M
1.04M
12/11/2021
0.00M
Inferred:
0.09M
0.09M
12/11/2021
0.00M
Reserves & Resources:
1.13M
1.13M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 50,000oz.
05/14/2022
-10,000oz.
Cash Cost:
$700
$900
05/14/2022
$200.00
Extra Operating Cost:
$500
$500
05/14/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
12/11/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/14/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
12/11/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
12/11/2021
0oz.
Cash Cost:
$700
$900
05/14/2022
$200
Extra Operating Cost:
$500
$500
05/14/2022
$0
SILVER
12/11/2021 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
12/11/2021
0.00M
Measured & Indicated:
n/a
n/a
12/11/2021
0.00M
Inferred:
n/a
n/a
12/11/2021
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
12/11/2021
0.00M
Measured & Indicated:
n/a
n/a
12/11/2021
0.00M
Inferred:
n/a
n/a
12/11/2021
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
12/11/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/11/2021
$0.00
Average Grade:
n/a
n/a
12/11/2021
n/a
Recovery Rate:
n/a
n/a
12/11/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/11/2021
0.00M
Annual Production:
n/a
n/a
12/11/2021
n/a
Cash Cost:
n/a
n/a
12/11/2021
n/a
Extra Operating Cost:
n/a
n/a
12/11/2021
n/a
Property
Last Analysis Data (12/11/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Mongolia , Mongolia
ATO
100% (guess)
25,000
Open Pit
show
Low cash costs.
Small open pit mine.
Exploration potential.
Exploration
Mongolia , Mongolia
Mungu
100% (guess)
n/a
Both
show
High-grade discovery.
There next deposit to mine.
Exploration
Mongolia , Mongolia
Uudam Khundii
80% (guess)
14,000
Open Pit
show
Early exploration.
Total Land Package Size (ha):
39,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Mongolia , Mongolia
ATO
100% (guess)
25,000
Open Pit
show
Low cash costs.
Small open pit mine.
Exploration potential.
Exploration
Mongolia , Mongolia
Mungu
100% (guess)
n/a
Both
show
High-grade discovery.
There next deposit to mine.
Exploration
Mongolia , Mongolia
Uudam Khundii
80% (guess)
14,000
Open Pit
show
Early exploration.
Total Land Package Size (ha):
39,000
Profitability (by resource)
Proven & Probable
12/11/2021 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.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.73M
P L A U S I B L E
Gold Eq. Oz.:
0.18M
0.18M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.66M
Maximum Profit (Gold):
$91.81M
$65.46M
n/a
$-26.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$91.81M
$65.46M
n/a
$-26.35M
Max Profit / Current MCap:
1.150
0.775
n/a
-0.375
Max Profit Per Share (Gold):
$1.07
$0.78
n/a
$-0.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.07
$0.78
n/a
$-0.29
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$443.40
$469.17
n/a
$25.76
FD Mkt. Cap / Silver Eq.:
$5.52
$5.58
n/a
$0.07
FD Mkt. Cap / Per Metal as % Spot Price:
24.87%
25.84%
n/a
0.97%
Measured & Indicated
12/11/2021 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.):
1.40M
1.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.14M
P L A U S I B L E
Gold Eq. Oz.:
1.04M
1.04M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.83M
Maximum Profit (Gold):
$532.48M
$379.65M
n/a
$-152.83M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$532.48M
$379.65M
n/a
$-152.83M
Max Profit / Current MCap:
6.672
4.496
n/a
-2.176
Max Profit Per Share (Gold):
$6.19
$4.52
n/a
$-1.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.19
$4.52
n/a
$-1.67
Total Free Profit Per Share:
$5.01
$3.23
n/a
$-1.78
FD Mkt. Cap / Gold Eq.:
$76.45
$80.89
n/a
$4.44
FD Mkt. Cap / Silver Eq.:
$0.95
$0.96
n/a
$0.01
FD Mkt. Cap / Per Metal as % Spot Price:
4.29%
4.46%
n/a
0.17%
Reserves & Resources
12/11/2021 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.):
1.60M
1.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.88M
P L A U S I B L E
Gold Eq. Oz.:
1.13M
1.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.16M
Maximum Profit (Gold):
$578.38M
$412.38M
n/a
$-166.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$578.38M
$412.38M
n/a
$-166.00M
Max Profit / Current MCap:
7.247
4.883
n/a
-2.364
Max Profit Per Share (Gold):
$6.73
$4.91
n/a
$-1.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.73
$4.91
n/a
$-1.82
Total Free Profit Per Share:
$5.55
$3.62
n/a
$-1.93
FD Mkt. Cap / Gold Eq.:
$70.38
$74.47
n/a
$4.09
FD Mkt. Cap / Silver Eq.:
$0.88
$0.89
n/a
$0.01
FD Mkt. Cap / Per Metal as % Spot Price:
3.95%
4.10%
n/a
0.15%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/11/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7865
CAD 0.7793
05/18/2022
Spot Gold:
$1,782.90
$1,815.60
05/18/2022
$32.70
Spot Silver:
$22.18
$21.60
05/18/2022
$-0.58
Gold:Silver Ratio:
80.38
84.06
05/18/2022
3.67
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: