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

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
Calculated using the site's default values.  Re-calculate using:

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.

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

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): $20.00M
31.07% of MCap		 $20.00M
43.33% of MCap 		12/05/2022
Funding Option: n/a n/a 12/05/2022
Documentation: none PRODUCER 07/17/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: 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 Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Mungu 100% show
High-grade discovery.

There next deposit to mine.
Exp Uudam Khundii 80% show
Early exploration.
Total Land Package Size (ha): 39,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Mungu 100% show
High-grade discovery.

There next deposit to mine.
Exp Uudam Khundii 80% show
Early exploration.
Exp Tres Cruces 100% 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)

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.     ×