Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Contango Ore Inc

www: www.contangoore.com   email: info@contangoore.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:CTGO USD

Description

Contango Ore Inc are a gold and silver focused junior, emerging mid-tier producer with one mine in development in USA and three exploration properties. They have approximately 2.8Moz. of gold and 80Moz. of silver in the reserves and resources category of which 2Moz. of gold and 40Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$800.98M which is a rise of roughly 207% over the last five months. As of 07/20/2025 they have ~$62M debt and ~$35M cash. They have 28M shares outstanding and trade on the New York Stock Exchange.

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

General Details

Financial 07/20/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $260.96M $800.98M 12/08/2025
MCap (OS): $247.13M $773.36M 12/08/2025
Total Assets: $147.00M $147.00M 07/20/2025
Total Liabilities: $167.00M $167.00M 07/20/2025
Current Assets: $35.00M $35.00M 07/20/2025
Current Liabilities: $1.00M $1.00M 07/20/2025
Total Debt: $62.00M $62.00M 07/20/2025
Cash: $35.00M $35.00M 07/20/2025
Debt (Net): $27.00M $27.00M
Enterprise Value: $287.96M $827.98M 03/27/1996
Cash Flow: $74.34M $125.55M never
Cash Flow Multiple: 3.51 6.38 never
Net Debt to
Cash Flow Ratio:		 0.36 0.22 never
Finance within 1 year: 07/20/2025
Misc 07/20/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 12,500,000 28,000,000 12/08/2025
Shares (FD): 13,200,000 29,000,000 12/08/2025
Insider Ownership: n/a 20% 12/08/2025
Dividend (Annual): n/a n/a 12/08/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2024 07/20/2025
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
60,000		 07/20/2025
Production (Silver Eq Oz.): (guess) 
5,254,162		 (guess) 
4,150,305		 07/20/2025
Development Phase: none Producer (Single Mine) 07/20/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/11/2024
Cash Flow Multiple: 6 10 12/08/2025

Resource Data

GOLD 07/20/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 07/20/2025
Measured & Indicated: 1.00M 2.00M 12/08/2025
Inferred: 0.80M 0.80M 12/08/2025
Reserves & Resources: 1.80M 2.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.23M 0.23M 07/20/2025
Measured & Indicated: 0.77M 1.49M 12/08/2025
Inferred: 0.36M 0.36M 12/08/2025
Reserves & Resources: 1.13M 1.85M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
60,000oz.		 07/20/2025
Cash Cost: $1,400 $1,400 07/20/2025
Extra Operating Cost: $700 $700 07/20/2025
Total: $2,100 $2,100 07/20/2025
Margin (Free Cash Flow): $1,239 (37%) $2,093 (50%)
MCap / Production (AuEq): $4,349.40 $13,349.67
EV / Production (AuEq): $4,799.40 $13,799.67
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 07/20/2025
Open Pit (Avg): n/a 6.00 g/t 07/11/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 2.50M 12/08/2025
Annual Production: 100,000oz. 200,000oz. 12/08/2025
Cash Cost: $1,500 $1,600 12/08/2025
Extra Operating Cost: $700 $800 12/08/2025
SILVER 07/20/2025
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 07/20/2025
Measured & Indicated: n/a 40.00M 12/08/2025
Inferred: n/a 40.00M 12/08/2025
Reserves & Resources: n/a 80.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/20/2025
Measured & Indicated: n/a 27.20M 12/08/2025
Inferred: n/a 17.00M 12/08/2025
Reserves & Resources: n/a 44.20M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/20/2025
Extra Operating Cost: n/a n/a 07/20/2025
Total: n/a $30.00 07/20/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $49.67 $192.99
EV / Production (AgEq): $54.81 $199.50
G
R
A
D
E		 Underground (Avg): n/a 300.00 g/t 12/08/2025
Open Pit (Avg): n/a n/a 10/23/2023
Recovery Rate: n/a (CG)  85.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: n/a 80.00M 12/08/2025
Annual Production: n/a 4,000,000oz. 12/08/2025
Cash Cost: n/a $18.00 12/08/2025
Extra Operating Cost: n/a $12.00 12/08/2025

Property

Last Analysis Data  (07/20/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Manh Choh
30 show
1.3 million oz (4 gpt) open pit

$110 million open pit
Kinross is the operator and has a mill.

Size: 200,000 ha
Exp Johnson Tract
100 show
Early exploration.

High-grade discovery.

1M oz at 9 gpt

Size: 8,000 ha
Exp Lucky Shot
100 show
Drilling

Size: 3,300 ha
Exp Tetlin - State Claims
100 show
Early exploration.

Size: 70,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Manh Choh
30 show
1.3 million oz (4 gpt) open pit

$110 million open pit
Kinross is the operator and has a mill.

Size: 200,000 ha
Exp Johnson Tract
100 show
Early exploration.

High-grade discovery.

1M oz at 9 gpt

Size: 8,000 ha
Exp Lucky Shot
100 show
Drilling

Size: 3,300 ha
Exp Tetlin - State Claims
100 show
Early exploration.

Size: 70,000 ha

Profitability (by resource)

Proven &
Probable		 07/20/2025
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.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $278.78M $470.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $278.78M $470.81M n/a
Max Profit / Current MCap: 1.068 0.588 n/a
Max Profit Per Share (Gold): $21.12 $16.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $21.12 $16.23 n/a
Total Free Profit Per Share: $1.35 $0.00 n/a
FD MCap / Gold Eq.: $1,159.84 $3,559.91 n/a
FD MCap / Silver Eq.: $13.24 $51.46 n/a
FD MCap / Per Metal
as % Spot Price:		 34.74% 84.91% n/a
EV / Gold Eq.: $1,279.84 $3,679.91 n/a
EV / Silver Eq.: $14.62 $53.20 n/a
EV / Per Metal
as % Spot Price:		 38.33% 87.77% n/a
Measured &
Indicated		 07/20/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 77.57% n/a
Percentage Silver: n/a 22.43% n/a
Total (Gold Eq. Oz.): 1.00M 2.58M n/a
Total (Silver Eq. Oz.): n/a 178.34M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 1.88M n/a
Silver Eq. Oz.: n/a 129.92M n/a
Maximum Profit (Gold): $947.85M $3,107.36M n/a
Maximum Profit (Silver): n/a $832.59M n/a
Total Maximum Profit: $947.85M $3,939.95M n/a
Max Profit / Current MCap: 3.632 4.919 n/a
Max Profit Per Share (Gold): $71.81 $107.15 n/a
Max Profit Per Share (Silver): n/a $28.71 n/a
Total Max Profit Per Share: $71.81 $135.86 n/a
Total Free Profit Per Share: $52.04 $108.24 n/a
FD MCap / Gold Eq.: $341.13 $426.46 n/a
FD MCap / Silver Eq.: $3.90 $6.17 n/a
FD MCap / Per Metal
as % Spot Price:		 10.22% 10.17% n/a
EV / Gold Eq.: $376.42 $440.83 n/a
EV / Silver Eq.: $4.30 $6.37 n/a
EV / Per Metal
as % Spot Price:		 11.27% 10.51% n/a

Reserves &
Resources		 07/20/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 70.77% n/a
Percentage Silver: n/a 29.23% n/a
Total (Gold Eq. Oz.): 1.80M 3.96M n/a
Total (Silver Eq. Oz.): n/a 273.68M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 2.48M n/a
Silver Eq. Oz.: n/a 171.82M n/a
Maximum Profit (Gold): $1,393.90M $3,860.66M n/a
Maximum Profit (Silver): n/a $1,352.96M n/a
Total Maximum Profit: $1,393.90M $5,213.62M n/a
Max Profit / Current MCap: 5.341 6.509 n/a
Max Profit Per Share (Gold): $105.60 $133.13 n/a
Max Profit Per Share (Silver): n/a $46.65 n/a
Total Max Profit Per Share: $105.60 $179.78 n/a
Total Free Profit Per Share: $85.83 $152.16 n/a
FD MCap / Gold Eq.: $231.97 $322.46 n/a
FD MCap / Silver Eq.: $2.65 $4.66 n/a
FD MCap / Per Metal
as % Spot Price:		 6.95% 7.69% n/a
EV / Gold Eq.: $255.97 $333.33 n/a
EV / Silver Eq.: $2.92 $4.82 n/a
EV / Per Metal
as % Spot Price:		 7.67% 7.95% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults