Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:FTZ
CAD
OTCMKTS:FTZFF
USD
Description
Fitzroy Minerals Ltd are a junior, project generator looking for silver with five exploration properties in Argentina, Canada and Chile. They have a market capitalisation of ~C$54.23M which is a rise of roughly 8% over the last six months. As of 03/17/2025 they have no debt and ~C$4.36M cash. They have 222M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$50.26M
$54.23M
03/17/2025
MCap (OS):
$42.58M
$45.95M
03/17/2025
Total Assets:
$5.58M
$5.81M
03/17/2025
Total Liabilities:
$0.08M
$0.09M
03/17/2025
Current Assets:
$4.19M
$4.36M
03/17/2025
Current Liabilities:
$0.08M
$0.09M
03/17/2025
Total Debt:
$0.00M
$0.00M
03/17/2025
Cash:
$4.19M
$4.36M
03/17/2025
Debt (Net):
$-4.19M
$-4.36M
Enterprise Value:
$46.07M
$49.87M
08/01/1971
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
03/17/2025
Misc
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
222,000,000
222,000,000
03/17/2025
Shares (FD):
262,000,000
262,000,000
03/17/2025
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Group:
Explorer
Explorer
never
Production ETA:
n/a
n/a
03/17/2025
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/17/2025
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/17/2025
Development Phase:
none
none
04/03/2025
Optionality Play:
none
No
F U T U R E
% of Spot:
2PG/Explorer: Average Project
2PG/Explorer: Average Project
04/24/2023
Cash Flow Multiple:
none
none
04/03/2025
Resource Data
GOLD
03/17/2025 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
03/17/2025
Measured & Indicated:
n/a
n/a
03/17/2025
Inferred:
n/a
n/a
03/17/2025
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/17/2025
Measured & Indicated:
n/a
n/a
03/17/2025
Inferred:
n/a
n/a
03/17/2025
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
03/17/2025
Extra Operating Cost:
n/a
n/a
03/17/2025
Total:
n/a
n/a
03/17/2025
Margin (Free Cash Flow):
n/a
MCap / Production (AuEq):
n/a
n/a
EV / Production (AuEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
03/17/2025
Open Pit (Avg):
n/a
n/a
03/24/2023
Recovery Rate:
n/a
n/a
03/17/2025
F U T U R E
Proven & Probable:
n/a
n/a
03/17/2025
Annual Production:
n/a
n/a
03/17/2025
Cash Cost:
n/a
n/a
03/17/2025
Extra Operating Cost:
n/a
n/a
03/17/2025
SILVER
03/17/2025 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
03/17/2025
Measured & Indicated:
n/a
n/a
03/17/2025
Inferred:
n/a
n/a
03/17/2025
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/17/2025
Measured & Indicated:
n/a
n/a
03/17/2025
Inferred:
n/a
n/a
03/17/2025
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
03/17/2025
Extra Operating Cost:
n/a
n/a
03/17/2025
Total:
n/a
n/a
03/17/2025
Margin (Free Cash Flow):
n/a
MCap / Production (AgEq):
n/a
n/a
EV / Production (AgEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
03/17/2025
Open Pit (Avg):
n/a
n/a
03/24/2023
Recovery Rate:
n/a
n/a
03/17/2025
F U T U R E
Proven & Probable:
n/a
n/a
03/17/2025
Annual Production:
n/a
n/a
03/17/2025
Cash Cost:
n/a
n/a
03/17/2025
Extra Operating Cost:
n/a
n/a
03/17/2025
Property
Last Analysis Data (03/17/2025)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Taquetren
Argentina
100 (guess)
n/a
show
Early exploration. Size: 68,000 ha
Exp
Caribou
British Columbia
100 (guess)
n/a
show
Early exploration.
Exp
Buen Retiro
Chile
100 (guess)
n/a
show
Copper discovery Size: 13,000 ha
Exp
Caballos
Chile
100 (guess)
n/a
show
Copper project Size: 1,800 ha
Exp
Polimet
Valparaiso
100 (guess)
n/a
show
Historic DSO ore sales of 117 tonnes grading 33.5 g/t Au, 55 g/t Ag, and 6.9% Cu.
~5 km strike of vein system Size: 18,000 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Taquetren
Argentina
100 (guess)
n/a
show
Early exploration. Size: 68,000 ha
Exp
Caribou
British Columbia
100 (guess)
n/a
show
Early exploration.
Exp
Buen Retiro
Chile
100 (guess)
n/a
show
Copper discovery Size: 13,000 ha
Exp
Caballos
Chile
100 (guess)
n/a
show
Copper project Size: 1,800 ha
Exp
Polimet
Valparaiso
100 (guess)
n/a
show
Historic DSO ore sales of 117 tonnes grading 33.5 g/t Au, 55 g/t Ag, and 6.9% Cu.
~5 km strike of vein system Size: 18,000 ha
Profitability (by resource)
Proven & Probable
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/17/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.6975
CAD 0.7263
09/16/2025
Spot Gold:
$3,006.10
$3,691.05
09/16/2025
Spot Silver:
$33.89
$42.70
09/16/2025
Gold:Silver Ratio:
88.70
86.44
09/16/2025
Spot Gold (Future):
$4,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
40.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow