Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:STGO
CAD
OTCMKTS:STPGF
USD
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 1.9Moz. 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$57.38M which is a fall of roughly 11% over the last six months. As of 12/05/2022 they have ~C$45M debt and ~C$37.97M 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
12/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$64.38M
$57.38M
12/05/2022
Total Assets:
$134.80M
$135.49M
12/05/2022
Total Liabilities:
$67.40M
$67.75M
12/05/2022
Current Assets:
$37.77M
$37.97M
12/05/2022
Current Liabilities:
$128.88M
$129.54M
12/05/2022
Total Debt:
$44.44M
$44.67M
12/05/2022
Cash:
$37.77M
$37.97M
12/05/2022
Enterprise Value:
$71.05M
$64.08M
01/12/1972
Cash Flow:
$28.58M
$38.17M
never
Cash Flow Multiple:
2.25
1.50
never
Net Debt to Cash Flow Ratio:
0.23
0.18
never
Finance within 1 year:
12/05/2022
Misc
12/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
70,000,000
70,000,000
12/05/2022
Shares (FD):
82,000,000
82,000,000
12/05/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2020
12/05/2022
Production (Gold Eq Oz.):
(guess) 50,000
(guess) 50,000
12/05/2022
Production (Silver Eq Oz.) :
(guess) 3,965,085
(guess) 4,163,274
12/05/2022
Initial CapEx (Outstanding):
$20.00M31.07% of MCap
$20.00M34.85% of MCap
12/05/2022
Funding Option:
n/a
n/a
12/05/2022
Documentation:
none
PRODUCER
04/30/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
7
04/18/2023
Resource Data
GOLD
12/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
1.00M
1.00M
12/05/2022
Measured & Indicated:
1.40M
1.40M
12/05/2022
Inferred:
0.50M
0.50M
12/05/2022
Reserves & Resources:
1.90M
1.90M
never
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
12/05/2022
Measured & Indicated:
1.19M
1.19M
12/05/2022
Inferred:
0.23M
0.23M
12/05/2022
Reserves & Resources:
1.41M
1.41M
never
C U R R E N T
Annual Production:
(guess) 50,000oz.
(guess) 50,000oz.
12/05/2022
Cash Cost:
$750
$750
12/05/2022
Extra Operating Cost:
$450
$450
12/05/2022
Average Grade:
1.00 g/t
1.00 g/t
12/05/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/30/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
12/05/2022
Annual Production:
100,000oz.
100,000oz.
12/05/2022
Cash Cost:
$800
$1,000
04/18/2023
Extra Operating Cost:
$500
$500
12/05/2022
SILVER
12/05/2022 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
12/05/2022
Measured & Indicated:
n/a
n/a
12/05/2022
Inferred:
n/a
n/a
12/05/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/05/2022
Measured & Indicated:
n/a
n/a
12/05/2022
Inferred:
n/a
n/a
12/05/2022
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
12/05/2022
Extra Operating Cost:
n/a
n/a
12/05/2022
Average Grade:
n/a
n/a
12/05/2022
Recovery Rate:
n/a
n/a
12/05/2022
F U T U R E
Proven & Probable:
n/a
n/a
12/05/2022
Annual Production:
n/a
n/a
12/05/2022
Cash Cost:
n/a
n/a
12/05/2022
Extra Operating Cost:
n/a
n/a
12/05/2022
Property
Last Analysis Data (12/05/2022)
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
12/05/2022 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.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.90M
0.90M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$514.44M
$687.06M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$514.44M
$687.06M
n/a
Max Profit / Current MCap:
7.991
11.973
n/a
Max Profit Per Share (Gold):
$6.27
$8.38
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.27
$8.38
n/a
Total Free Profit Per Share:
$5.21
$7.44
n/a
FD MCap / Gold Eq.:
$71.53
$63.76
n/a
FD MCap / Silver Eq.:
$0.90
$0.77
n/a
FD MCap / Per Metal as % Spot Price:
4.04%
3.25%
n/a
Measured & Indicated
12/05/2022 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.):
1.40M
1.40M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.19M
1.19M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$679.06M
$906.92M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$679.06M
$906.92M
n/a
Max Profit / Current MCap:
10.548
15.804
n/a
Max Profit Per Share (Gold):
$8.28
$11.06
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$8.28
$11.06
n/a
Total Free Profit Per Share:
$7.22
$10.12
n/a
FD MCap / Gold Eq.:
$54.19
$48.30
n/a
FD MCap / Silver Eq.:
$0.68
$0.58
n/a
FD MCap / Per Metal as % Spot Price:
3.06%
2.46%
n/a
Reserves & Resources
12/05/2022 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.):
1.90M
1.90M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.41M
1.41M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$807.67M
$1,078.68M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$807.67M
$1,078.68M
n/a
Max Profit / Current MCap:
12.546
18.798
n/a
Max Profit Per Share (Gold):
$9.85
$13.15
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$9.85
$13.15
n/a
Total Free Profit Per Share:
$8.79
$12.21
n/a
FD MCap / Gold Eq.:
$45.56
$40.61
n/a
FD MCap / Silver Eq.:
$0.57
$0.49
n/a
FD MCap / Per Metal as % Spot Price:
2.57%
2.07%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7407
CAD 0.7445
06/06/2023
Spot Gold:
$1,771.60
$1,963.40
06/06/2023
Spot Silver:
$22.34
$23.58
06/06/2023
Gold:Silver Ratio:
79.30
83.27
06/06/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: