Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Steppe Gold Ltd

www: steppegold.com   email: lori.winchester@tmx.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
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.

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

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): $20.00M
25.06% of Mkt.Cap
$20.00M
23.68% 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)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×