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

Artemis Gold Inc

www: www.artemisgoldinc.com   email: info@artemisgoldinc.com
Category: 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
CVE:ARTG CAD
OTCMKTS:ARGTF USD

Description

Artemis Gold Inc are a gold focused mid-tier producer with one mine in development in Canada and one exploration property. They have approximately 13Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$3268.94M which is a rise of roughly 60% over the last ten months. As of 07/16/2024 they have ~C$356M debt and ~C$112.17M cash. They have 204M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 07/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2,038.58M $3,268.94M 03/03/2025
Total Assets: $182.71M $180.92M 07/16/2024
Total Liabilities: $365.42M $361.84M 07/16/2024
Current Assets: $113.28M $112.17M 07/16/2024
Current Liabilities: $7.31M $7.24M 07/16/2024
Total Debt: $359.57M $356.05M 07/16/2024
Cash: $113.28M $112.17M 07/16/2024
Enterprise Value: $2,284.87M $3,512.83M 04/25/2081
Cash Flow: $0.00M $892.55M never
Cash Flow Multiple: 0.00 3.66 never
Net Debt to
Cash Flow Ratio:		 n/a 0.27 never
Finance within 1 year: 07/16/2024
Misc 07/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 204,483,668 204,483,668 07/16/2024
Shares (FD): 238,000,000 239,000,000 03/03/2025
Insider Ownership: n/a 40% 03/03/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 09/01/2024 07/16/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
500,000		 11/21/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
49,740,160		 11/21/2024
Initial CapEx (Outstanding): $592.00M
29.04% of MCap		 $592.00M
18.11% of MCap 		07/16/2024
Funding Option: n/a n/a 07/16/2024
Documentation: none PRODUCER 03/03/2025
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 07/11/2023
Cash Flow Multiplier: 12 15 07/17/2024

Resource Data

GOLD 07/16/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 07/16/2024
Measured & Indicated: 12.00M 12.00M 07/16/2024
Inferred: 1.00M 1.00M 07/16/2024
Reserves & Resources: 13.00M 13.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.80M 6.80M 07/16/2024
Measured & Indicated: 9.52M 9.52M 07/16/2024
Inferred: 0.43M 0.43M 07/16/2024
Reserves & Resources: 9.95M 9.95M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
500,000oz.		 11/21/2024
Cash Cost: n/a $900 11/21/2024
Extra Operating Cost: n/a $550 11/21/2024
Total: $1,450 $1,450 11/21/2024
Margin (Free Cash Flow): $1,785 (55%)
G
R
A
D
E		 Underground (Avg): n/a n/a 07/16/2024
Open Pit (Avg): n/a 0.60 g/t 07/16/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/03/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/16/2024
Annual Production: 500,000oz. 500,000oz. 07/16/2024
Cash Cost: $900 $950 11/21/2024
Extra Operating Cost: $550 $550 07/16/2024
SILVER 07/16/2024
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 07/16/2024
Measured & Indicated: n/a n/a 07/16/2024
Inferred: n/a n/a 07/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/16/2024
Measured & Indicated: n/a n/a 07/16/2024
Inferred: n/a n/a 07/16/2024
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 07/16/2024
Extra Operating Cost: n/a n/a 07/16/2024
Total: n/a n/a 07/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/16/2024
Open Pit (Avg): n/a n/a 07/11/2023
Recovery Rate: n/a n/a 07/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/16/2024
Annual Production: n/a n/a 07/16/2024
Cash Cost: n/a n/a 07/16/2024
Extra Operating Cost: n/a n/a 07/16/2024

Property

Last Analysis Data  (07/16/2024)
Stage Name Owned Au Ag Cu Notes
Dev Blackwater 100% show
8 million oz of reserves.
Exp GK 100% show
Early exploration in the golden triangle.
Total Land Package Size (ha): 8,800  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Blackwater 100% show
8 million oz of reserves.
Exp GK 100% show
Early exploration in the golden triangle.
Total Land Package Size (ha): 8,800  

Profitability (by resource)

Proven &
Probable		 07/16/2024
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.80M 6.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,962.52M $12,138.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,962.52M $12,138.68M n/a
Max Profit / Current MCap: 3.415 3.713 n/a
Max Profit Per Share (Gold): $29.25 $50.79 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $29.25 $50.79 n/a
Total Free Profit Per Share: $17.53 $31.89 n/a
FD MCap / Gold Eq.: $299.79 $480.73 n/a
FD MCap / Silver Eq.: $3.78 $4.83 n/a
FD MCap / Per Metal
as % Spot Price:		 12.12% 14.86% n/a
Measured &
Indicated		 07/16/2024
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.52M 9.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,747.53M $16,994.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,747.53M $16,994.15M n/a
Max Profit / Current MCap: 4.782 5.199 n/a
Max Profit Per Share (Gold): $40.96 $71.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $40.96 $71.11 n/a
Total Free Profit Per Share: $29.24 $52.21 n/a
FD MCap / Gold Eq.: $214.14 $343.38 n/a
FD MCap / Silver Eq.: $2.70 $3.45 n/a
FD MCap / Per Metal
as % Spot Price:		 8.66% 10.61% n/a

Reserves &
Resources		 07/16/2024
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.): 13.00M 13.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.95M 9.95M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,182.69M $17,752.82M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,182.69M $17,752.82M n/a
Max Profit / Current MCap: 4.995 5.431 n/a
Max Profit Per Share (Gold): $42.78 $74.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $42.78 $74.28 n/a
Total Free Profit Per Share: $31.06 $55.38 n/a
FD MCap / Gold Eq.: $204.99 $328.70 n/a
FD MCap / Silver Eq.: $2.59 $3.30 n/a
FD MCap / Per Metal
as % Spot Price:		 8.29% 10.16% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults