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

Allied Gold Corp

www: alliedgold.com   email: IR@alliedgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:AAUC CAD

Description

Allied Gold Corp are a gold focused mid-tier producer with one producing mine in Mali, one mine in development in Ethiopia and one exploration property. Currently they produce roughly 370koz. of gold per year. They have approximately 17Moz. of gold in the reserves and resources category of which 15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$603.35M which is a fall of roughly 22% over the last ten months. As of 10/11/2023 they have ~C$58M debt and ~C$15.19M cash. They have 251M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 10/11/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $777.97M $603.35M 10/11/2023 $-174.62M
Total Assets: $649.87M $639.63M 10/11/2023 $-10.24M
Total Liabilities: $552.10M $543.40M 10/11/2023 $-8.70M
Current Assets: $135.27M $133.14M 10/11/2023 $-2.13M
Current Liabilities: $254.36M $250.35M 10/11/2023 $-4.01M
Total Debt: $58.81M $57.89M 10/11/2023 $-0.93M
Cash: $15.44M $15.19M 10/11/2023 $-0.24M
Enterprise Value: $821.34M $646.04M 06/22/1990 $-175.31M
Cash Flow: $84.56M $253.75M never $169.18M
Cash Flow Multiple: 9.20 2.38 never -6.82
Net Debt to
Cash Flow Ratio:		 0.51 0.17 never -0.34
Finance within 1 year: 10/11/2023 n/a
Misc 10/11/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 251,000,000 251,000,000 10/11/2023 0
Shares (FD): 255,000,000 255,000,000 10/11/2023 0
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 10/11/2023 n/a
Production (Gold Eq Oz.): (guess) 
375,000		 (guess) 
370,000		 05/10/2024 -5,000
Production (Silver Eq Oz.): (guess) 
31,954,225		 (guess) 
31,650,986		 05/10/2024 -303,239
Initial CapEx (Outstanding): n/a n/a 10/11/2023 n/a
Funding Option: n/a n/a 10/11/2023 n/a
Documentation: none PRODUCER 05/10/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 10/11/2023 0
Cash Flow Multiplier: 5 8 03/17/2024 3.00

Resource Data

GOLD 10/11/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 10/11/2023 0.00M
Measured & Indicated: 15.00M 15.00M 10/11/2023 0.00M
Inferred: 2.00M 2.00M 10/11/2023 0.00M
Reserves & Resources: 17.00M 17.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 8.50M 8.50M 10/11/2023 0.00M
Measured & Indicated: 11.90M 11.90M 10/11/2023 0.00M
Inferred: 0.85M 0.85M 10/11/2023 0.00M
Reserves & Resources: 12.75M 12.75M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
375,000oz.		 (guess) 
370,000oz.		 05/10/2024 -5,000oz.
Cash Cost: $1,100 $1,100 05/10/2024 $0.00
Extra Operating Cost: $550 $600 05/10/2024 $50.00
Total: $1,650 $1,700 05/10/2024 $50.00
Margin (Free Cash Flow): $226 (12%) $686 (29%) $460.30
G
R
A
D
E		 Underground (Avg): 1.50 g/t n/a 03/22/2024 n/a
Open Pit (Avg): n/a 1.50 g/t 03/22/2024 1.50 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/10/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 10/11/2023 0.00M
Annual Production: 600,000oz. 500,000oz. 03/17/2024 -100,000oz.
Cash Cost: $1,000 $1,100 05/10/2024 $100
Extra Operating Cost: $500 $600 03/17/2024 $100
SILVER 10/11/2023
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 10/11/2023 0.00M
Measured & Indicated: n/a n/a 10/11/2023 0.00M
Inferred: n/a n/a 10/11/2023 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 10/11/2023 0.00M
Measured & Indicated: n/a n/a 10/11/2023 0.00M
Inferred: n/a n/a 10/11/2023 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 10/11/2023 $0.00
Extra Operating Cost: n/a n/a 10/11/2023 $0.00
Total: n/a n/a 10/11/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 10/11/2023 n/a
Open Pit (Avg): n/a n/a 10/11/2023 n/a
Recovery Rate: n/a n/a 10/11/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/11/2023 0.00M
Annual Production: n/a n/a 10/11/2023 n/a
Cash Cost: n/a n/a 10/11/2023 n/a
Extra Operating Cost: n/a n/a 10/11/2023 n/a

Property

Last Analysis Data  (10/11/2023)
Stage Name Owned Au Ag Cu Notes
Exp Boniko - Agbaou 100% show
3M oz Deposit
200k / yr production
$1500 AISC
Dev Kurmuk 100% show
2.6M oz deposit
250k / Yr production 2026
$900 AISC
Prod Sadiloa 100% show
7M oz deposit
200K /Yr production
$1500 AISC in 2023
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Boniko - Agbaou 100% show
3M oz Deposit
200k / yr production
$1500 AISC
Dev Kurmuk 100% show
2.6M oz deposit
250k / Yr production 2026
$900 AISC
Prod Sadiloa 100% show
7M oz deposit
200K /Yr production
$1500 AISC in 2023

Profitability (by resource)

Proven &
Probable		 10/11/2023
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.32M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.50M 8.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.82M
Maximum Profit (Gold): $1,916.75M $5,829.30M n/a $3,912.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,916.75M $5,829.30M n/a $3,912.55M
Max Profit / Current MCap: 2.464 9.662 n/a 7.198
Max Profit Per Share (Gold): $7.52 $22.86 n/a $15.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.52 $22.86 n/a $15.34
Total Free Profit Per Share: $3.37 $19.59 n/a $16.22
FD MCap / Gold Eq.: $91.53 $70.98 n/a $-20.54
FD MCap / Silver Eq.: $1.07 $0.83 n/a $-0.24
FD MCap / Per Metal
as % Spot Price:		 4.88% 2.98% n/a -1.90%
Measured &
Indicated		 10/11/2023
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.90M 11.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.95M
Maximum Profit (Gold): $2,683.45M $8,161.02M n/a $5,477.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,683.45M $8,161.02M n/a $5,477.57M
Max Profit / Current MCap: 3.449 13.526 n/a 10.077
Max Profit Per Share (Gold): $10.52 $32.00 n/a $21.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.52 $32.00 n/a $21.48
Total Free Profit Per Share: $6.37 $28.73 n/a $22.36
FD MCap / Gold Eq.: $65.38 $50.70 n/a $-14.67
FD MCap / Silver Eq.: $0.77 $0.59 n/a $-0.17
FD MCap / Per Metal
as % Spot Price:		 3.49% 2.13% n/a -1.36%

Reserves &
Resources		 10/11/2023
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.): 17.00M 17.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.75M 12.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.23M
Maximum Profit (Gold): $2,875.13M $8,743.95M n/a $5,868.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,875.13M $8,743.95M n/a $5,868.83M
Max Profit / Current MCap: 3.696 14.492 n/a 10.797
Max Profit Per Share (Gold): $11.28 $34.29 n/a $23.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.28 $34.29 n/a $23.02
Total Free Profit Per Share: $7.13 $31.02 n/a $23.90
FD MCap / Gold Eq.: $61.02 $47.32 n/a $-13.70
FD MCap / Silver Eq.: $0.72 $0.55 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 3.25% 1.98% n/a -1.27%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults