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

Symbol Data

Symbol Currency
NYSE:CTGO USD

Description

Contango Ore Inc are a gold focused junior, emerging mid-tier producer with one mine in development in USA and three exploration properties. They have approximately 1.8Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$313.37M which is a rise of roughly 20% over the last two months. As of 07/20/2025 they have ~$62M debt and ~$35M cash. They have 13M 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
Change
Item Value Value Updated Value
MCap (FD): $260.96M $313.37M 07/20/2025 $52.40M
MCap (OS): $247.13M $296.75M 07/20/2025 $49.63M
Total Assets: $147.00M $147.00M 07/20/2025 $0.00M
Total Liabilities: $167.00M $167.00M 07/20/2025 $0.00M
Current Assets: $35.00M $35.00M 07/20/2025 $0.00M
Current Liabilities: $1.00M $1.00M 07/20/2025 $0.00M
Total Debt: $62.00M $62.00M 07/20/2025 $0.00M
Cash: $35.00M $35.00M 07/20/2025 $0.00M
Debt (Net): $27.00M $27.00M $0.00M
Enterprise Value: $287.96M $340.37M 10/14/1980 $52.40M
Cash Flow: $74.34M $93.33M never $18.99M
Cash Flow Multiple: 3.51 3.36 never -0.15
Net Debt to
Cash Flow Ratio:		 0.36 0.29 never -0.07
Finance within 1 year: 07/20/2025 n/a
Misc 07/20/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 12,500,000 12,500,000 07/20/2025 0
Shares (FD): 13,200,000 13,200,000 07/20/2025 0
Insider Ownership: n/a 25% 07/20/2025 25%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2024 07/20/2025 n/a
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
60,000		 07/20/2025 0
Production (Silver Eq Oz.): (guess) 
5,254,162		 (guess) 
5,268,600		 07/20/2025 14,437
Development Phase: none Producer (Single Mine) 07/20/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/11/2024 0
Cash Flow Multiple: 6 6 07/20/2025 0.00

Resource Data

GOLD 07/20/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 07/20/2025 0.00M
Measured & Indicated: 1.00M 1.00M 07/20/2025 0.00M
Inferred: 0.80M 0.80M 07/20/2025 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.23M 0.23M 07/20/2025 0.00M
Measured & Indicated: 0.77M 0.77M 07/20/2025 0.00M
Inferred: 0.36M 0.36M 07/20/2025 0.00M
Reserves & Resources: 1.13M 1.13M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
60,000oz.		 07/20/2025 0oz.
Cash Cost: $1,400 $1,400 07/20/2025 $0.00
Extra Operating Cost: $700 $700 07/20/2025 $0.00
Total: $2,100 $2,100 07/20/2025 $0.00
Margin (Free Cash Flow): $1,239 (37%) $1,556 (43%) $316.51
MCap / Production (AuEq): $4,349.40 $5,222.80 $873.40
EV / Production (AuEq): $4,799.40 $5,672.80 $873.40
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 07/20/2025 n/a
Open Pit (Avg): n/a 6.00 g/t 07/11/2024 6.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/20/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 07/20/2025 0.00M
Annual Production: 100,000oz. 100,000oz. 07/20/2025 0oz.
Cash Cost: $1,500 $1,500 07/20/2025 $0
Extra Operating Cost: $700 $700 07/20/2025 $0
SILVER 07/20/2025
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 07/20/2025 0.00M
Measured & Indicated: n/a n/a 07/20/2025 0.00M
Inferred: n/a n/a 07/20/2025 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 07/20/2025 0.00M
Measured & Indicated: n/a n/a 07/20/2025 0.00M
Inferred: n/a n/a 07/20/2025 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 07/20/2025 $0.00
Extra Operating Cost: n/a n/a 07/20/2025 $0.00
Total: n/a n/a 07/20/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $49.67 $59.48 $9.81
EV / Production (AgEq): $54.81 $64.60 $9.80
G
R
A
D
E		 Underground (Avg): n/a n/a 07/20/2025 n/a
Open Pit (Avg): n/a n/a 10/23/2023 n/a
Recovery Rate: n/a n/a 07/20/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/20/2025 0.00M
Annual Production: n/a n/a 07/20/2025 n/a
Cash Cost: n/a n/a 07/20/2025 n/a
Extra Operating Cost: n/a n/a 07/20/2025 n/a

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
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.06M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.05M
Maximum Profit (Gold): $278.78M $349.99M n/a $71.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $278.78M $349.99M n/a $71.21M
Max Profit / Current MCap: 1.068 1.117 n/a 0.049
Max Profit Per Share (Gold): $21.12 $26.51 n/a $5.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.12 $26.51 n/a $5.40
Total Free Profit Per Share: $1.35 $2.77 n/a $1.43
FD MCap / Gold Eq.: $1,159.84 $1,392.75 n/a $232.91
FD MCap / Silver Eq.: $13.24 $15.86 n/a $2.62
FD MCap / Per Metal
as % Spot Price:		 34.74% 38.10% n/a 3.36%
EV / Gold Eq.: $1,279.84 $1,512.75 n/a $232.91
EV / Silver Eq.: $14.62 $17.23 n/a $2.61
EV / Per Metal
as % Spot Price:		 38.33% 41.38% n/a 3.05%
Measured &
Indicated		 07/20/2025
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.18M
Maximum Profit (Gold): $947.85M $1,189.98M n/a $242.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $947.85M $1,189.98M n/a $242.13M
Max Profit / Current MCap: 3.632 3.797 n/a 0.165
Max Profit Per Share (Gold): $71.81 $90.15 n/a $18.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $71.81 $90.15 n/a $18.34
Total Free Profit Per Share: $52.04 $66.41 n/a $14.37
FD MCap / Gold Eq.: $341.13 $409.63 n/a $68.50
FD MCap / Silver Eq.: $3.90 $4.66 n/a $0.77
FD MCap / Per Metal
as % Spot Price:		 10.22% 11.21% n/a 0.99%
EV / Gold Eq.: $376.42 $444.93 n/a $68.50
EV / Silver Eq.: $4.30 $5.07 n/a $0.77
EV / Per Metal
as % Spot Price:		 11.27% 12.17% n/a 0.90%

Reserves &
Resources		 07/20/2025
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.43M
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 0.27M
Maximum Profit (Gold): $1,393.90M $1,749.97M n/a $356.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,393.90M $1,749.97M n/a $356.07M
Max Profit / Current MCap: 5.341 5.584 n/a 0.243
Max Profit Per Share (Gold): $105.60 $132.57 n/a $26.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $105.60 $132.57 n/a $26.98
Total Free Profit Per Share: $85.83 $108.83 n/a $23.01
FD MCap / Gold Eq.: $231.97 $278.55 n/a $46.58
FD MCap / Silver Eq.: $2.65 $3.17 n/a $0.52
FD MCap / Per Metal
as % Spot Price:		 6.95% 7.62% n/a 0.67%
EV / Gold Eq.: $255.97 $302.55 n/a $46.58
EV / Silver Eq.: $2.92 $3.45 n/a $0.52
EV / Per Metal
as % Spot Price:		 7.67% 8.28% n/a 0.61%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults