Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:PNR
AUD
Description
Pantoro Ltd are a gold focused mid-tier producer with one producing mine in Australia and two mines in development in Australia. Currently they produce roughly 80koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$282.45M which is a rise of roughly 93% over the last ten months. As of 06/21/2023 they have ~A$19M debt and ~A$53.57M cash. They have 5,204M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$145.99M
$282.45M
03/24/2024
$136.47M
Total Assets:
$118.57M
$112.95M
06/21/2023
$-5.63M
Total Liabilities:
$71.14M
$67.77M
06/21/2023
$-3.38M
Current Assets:
$56.24M
$53.57M
06/21/2023
$-2.67M
Current Liabilities:
$18.29M
$17.43M
06/21/2023
$-0.87M
Total Debt:
$20.33M
$19.36M
06/21/2023
$-0.96M
Cash:
$56.24M
$53.57M
06/21/2023
$-2.67M
Enterprise Value:
$110.08M
$248.25M
11/13/1977
$138.17M
Cash Flow:
$4.67M
$65.80M
never
$61.13M
Cash Flow Multiple:
31.29
4.29
never
-27.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/21/2023
n/a
Misc
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,029,000,000
5,204,030,514
03/24/2024
2,175,030,514
Shares (FD):
3,078,000,000
5,210,000,000
03/24/2024
2,132,000,000
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
06/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 80,000
03/24/2024
60,000
Production (Silver Eq Oz.) :
(guess) 1,705,602
(guess) 6,825,863
03/24/2024
5,120,261
Initial CapEx (Outstanding):
n/a
n/a
06/21/2023
n/a
Funding Option:
n/a
n/a
06/21/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.2Producer: Growth Potential
03/24/2024
0
Cash Flow Multiplier:
8
10
03/24/2024
2.00
Resource Data
GOLD
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
06/21/2023
0.00M
Measured & Indicated:
1.50M
1.50M
06/21/2023
0.00M
Inferred:
1.00M
1.00M
06/21/2023
0.00M
Reserves & Resources:
2.50M
2.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.54M
0.54M
06/21/2023
0.00M
Measured & Indicated:
1.19M
1.19M
06/21/2023
0.00M
Inferred:
0.45M
0.45M
06/21/2023
0.00M
Reserves & Resources:
1.64M
1.64M
never
0.00M
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 80,000oz.
03/24/2024
60,000oz.
Cash Cost:
$1,200
$1,000
03/24/2024
$-200.00
Extra Operating Cost:
$500
$500
06/21/2023
$0.00
G R A D E
Underground (Avg):
3.00 g/t
5.00 g/t
03/24/2024
2.00 g/t
Open Pit (Avg):
n/a
2.00 g/t
03/24/2024
2.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
06/21/2023
0.00M
Annual Production:
85,000oz.
100,000oz.
03/24/2024
15,000oz.
Cash Cost:
$1,200
$1,200
06/21/2023
$0
Extra Operating Cost:
$500
$500
06/21/2023
$0
SILVER
06/21/2023 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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
06/21/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
06/21/2023
n/a
Open Pit (Avg):
n/a
n/a
06/21/2023
n/a
Recovery Rate:
n/a
n/a
06/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/21/2023
0.00M
Annual Production:
n/a
n/a
06/21/2023
n/a
Cash Cost:
n/a
n/a
06/21/2023
n/a
Extra Operating Cost:
n/a
n/a
06/21/2023
n/a
Property
Last Analysis Data (06/21/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Australia , Australia
Norseman
50% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Western Australia , Australia
Norseman
50% (guess)
Both
show
Under construction.
Development
Australia , Australia
Norseman
50% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Profitability (by resource)
Proven & Probable
06/21/2023 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.03M
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.02M
Maximum Profit (Gold):
$125.98M
$444.15M
n/a
$318.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.98M
$444.15M
n/a
$318.17M
Max Profit / Current MCap:
0.863
1.572
n/a
0.710
Max Profit Per Share (Gold):
$0.04
$0.09
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.09
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$270.35
$523.06
n/a
$252.71
FD MCap / Silver Eq.:
$3.17
$6.13
n/a
$2.96
FD MCap / Per Metal as % Spot Price:
13.98%
22.52%
n/a
8.54%
Measured & Indicated
06/21/2023 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.):
1.50M
1.50M
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.:
1.19M
1.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.05M
Maximum Profit (Gold):
$277.16M
$977.13M
n/a
$699.97M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$277.16M
$977.13M
n/a
$699.97M
Max Profit / Current MCap:
1.899
3.459
n/a
1.561
Max Profit Per Share (Gold):
$0.09
$0.19
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.19
n/a
$0.10
Total Free Profit Per Share:
$0.02
$0.10
n/a
$0.08
FD MCap / Gold Eq.:
$122.89
$237.76
n/a
$114.87
FD MCap / Silver Eq.:
$1.44
$2.79
n/a
$1.35
FD MCap / Per Metal as % Spot Price:
6.36%
10.24%
n/a
3.88%
Reserves & Resources
06/21/2023 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.11M
P L A U S I B L E
Gold Eq. Oz.:
1.64M
1.64M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.07M
Maximum Profit (Gold):
$382.15M
$1,347.26M
n/a
$965.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$382.15M
$1,347.26M
n/a
$965.11M
Max Profit / Current MCap:
2.618
4.770
n/a
2.152
Max Profit Per Share (Gold):
$0.12
$0.26
n/a
$0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.12
$0.26
n/a
$0.13
Total Free Profit Per Share:
$0.05
$0.17
n/a
$0.12
FD MCap / Gold Eq.:
$89.13
$172.44
n/a
$83.31
FD MCap / Silver Eq.:
$1.05
$2.02
n/a
$0.98
FD MCap / Per Metal as % Spot Price:
4.61%
7.42%
n/a
2.81%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6776
AUD 0.6454
04/23/2024
Spot Gold:
$1,933.30
$2,322.50
04/23/2024
$389.20
Spot Silver:
$22.67
$27.22
04/23/2024
$4.55
Gold:Silver Ratio:
85.28
85.32
04/23/2024
0.04
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: