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 three 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$46.16M which is a fall of roughly 28% over the last ten months. As of 12/05/2022 they have ~C$44M debt and ~C$37.75M cash. They have 84M 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
$46.16M
07/17/2023
Total Assets:
$134.80M
$134.70M
12/05/2022
Total Liabilities:
$67.40M
$67.35M
12/05/2022
Current Assets:
$37.77M
$37.75M
12/05/2022
Current Liabilities:
$128.88M
$128.78M
12/05/2022
Total Debt:
$44.44M
$44.41M
12/05/2022
Cash:
$37.77M
$37.75M
12/05/2022
Enterprise Value:
$71.05M
$52.82M
09/04/1971
Cash Flow:
$28.58M
$33.82M
never
Cash Flow Multiple:
2.25
1.36
never
Net Debt to Cash Flow Ratio:
0.23
0.20
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
83,500,000
07/17/2023
Shares (FD):
82,000,000
99,000,000
07/17/2023
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) 4,169,778
12/05/2022
Initial CapEx (Outstanding):
$20.00M31.07% of MCap
$20.00M43.33% of MCap
12/05/2022
Funding Option:
n/a
n/a
12/05/2022
Documentation:
none
PRODUCER
07/17/2023
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%
07/17/2023
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.
Exploration
Peru , Peru
Tres Cruces
100% (guess)
3,000
Open Pit
show
2.5 million deposit (1.5 gpt).
Total Land Package Size (ha):
42,000
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
$608.76M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$514.44M
$608.76M
n/a
Max Profit / Current MCap:
7.991
13.188
n/a
Max Profit Per Share (Gold):
$6.27
$6.15
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.27
$6.15
n/a
Total Free Profit Per Share:
$5.21
$5.52
n/a
FD MCap / Gold Eq.:
$71.53
$51.29
n/a
FD MCap / Silver Eq.:
$0.90
$0.62
n/a
FD MCap / Per Metal as % Spot Price:
4.04%
2.73%
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
$803.56M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$679.06M
$803.56M
n/a
Max Profit / Current MCap:
10.548
17.408
n/a
Max Profit Per Share (Gold):
$8.28
$8.12
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$8.28
$8.12
n/a
Total Free Profit Per Share:
$7.22
$7.49
n/a
FD MCap / Gold Eq.:
$54.19
$38.86
n/a
FD MCap / Silver Eq.:
$0.68
$0.47
n/a
FD MCap / Per Metal as % Spot Price:
3.06%
2.07%
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
$955.75M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$807.67M
$955.75M
n/a
Max Profit / Current MCap:
12.546
20.705
n/a
Max Profit Per Share (Gold):
$9.85
$9.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$9.85
$9.65
n/a
Total Free Profit Per Share:
$8.79
$9.02
n/a
FD MCap / Gold Eq.:
$45.56
$32.67
n/a
FD MCap / Silver Eq.:
$0.57
$0.39
n/a
FD MCap / Per Metal as % Spot Price:
2.57%
1.74%
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 0.7401
09/27/2023
Spot Gold:
$1,771.60
$1,876.40
09/27/2023
Spot Silver:
$22.34
$22.50
09/27/2023
Gold:Silver Ratio:
79.30
83.40
09/27/2023
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: