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

Larvotto Resources Ltd

www: www.larvottoresources.com   email: info@larvottoresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:LRV AUD

Description

Larvotto Resources Ltd are a gold focused junior, late stage developer with one mine in development in Australia and three exploration properties. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$99.64M which is a rise of roughly 268% over the last four months. As of 07/05/2024 they have ~A$4M debt and ~A$4.01M cash. They have 251M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 07/05/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $27.10M $99.64M 07/05/2024 $72.54M
Total Assets: $13.47M $13.37M 07/05/2024 $-0.10M
Total Liabilities: $3.37M $3.34M 07/05/2024 $-0.02M
Current Assets: $5.39M $5.35M 07/05/2024 $-0.04M
Current Liabilities: $0.67M $0.67M 07/05/2024 $0.00M
Total Debt: $4.04M $4.01M 07/05/2024 $-0.03M
Cash: $4.04M $4.01M 07/05/2024 $-0.03M
Enterprise Value: $27.10M $99.64M 02/26/1973 $72.54M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/05/2024 n/a
Misc 07/05/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 250,811,646 250,811,646 07/05/2024 0
Shares (FD): 298,000,000 298,000,000 07/05/2024 0
Insider Ownership: n/a 40% 07/05/2024 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 07/05/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2024 0
Initial CapEx (Outstanding): n/a n/a 07/05/2024 n/a
Funding Option: n/a n/a 07/05/2024 n/a
Documentation: none none 07/05/2024 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 07/05/2024 0
Cash Flow Multiplier: 8 8 07/05/2024 0.00

Resource Data

GOLD 07/05/2024
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 07/05/2024 0.00M
Measured & Indicated: 1.00M 1.00M 07/05/2024 0.00M
Inferred: 0.50M 0.50M 07/05/2024 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/05/2024 0.00M
Measured & Indicated: 0.68M 0.68M 07/05/2024 0.00M
Inferred: 0.21M 0.21M 07/05/2024 0.00M
Reserves & Resources: 0.89M 0.89M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/05/2024 $0.00
Extra Operating Cost: n/a n/a 07/05/2024 $0.00
Total: $1,650 $1,650 07/05/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 07/05/2024 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/05/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 07/05/2024 0.00M
Annual Production: 75,000oz. 75,000oz. 07/05/2024 0oz.
Cash Cost: $1,100 $1,100 07/05/2024 $0
Extra Operating Cost: $550 $550 07/05/2024 $0
SILVER 07/05/2024
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 07/05/2024 0.00M
Measured & Indicated: n/a n/a 07/05/2024 0.00M
Inferred: n/a n/a 07/05/2024 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 07/05/2024 0.00M
Measured & Indicated: n/a n/a 07/05/2024 0.00M
Inferred: n/a n/a 07/05/2024 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 07/05/2024 $0.00
Extra Operating Cost: n/a n/a 07/05/2024 $0.00
Total: n/a n/a 07/05/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 07/05/2024 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 07/05/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/05/2024 0.00M
Annual Production: n/a n/a 07/05/2024 n/a
Cash Cost: n/a n/a 07/05/2024 n/a
Extra Operating Cost: n/a n/a 07/05/2024 n/a

Property

Last Analysis Data  (07/05/2024)
Stage Name Owned Au Ag Cu Notes
Dev Hillgrove 100% show
1.5M oz at 4.5 gpt

Mill on C&M
Low capex to restart
Exp Eyre0 100% show
Early exploration
Exp Mt Isa 100% show
Early exploration
Exp Ohakuri 100% show
Early exploration
Total Land Package Size (ha): 123,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Hillgrove 100% show
1.5M oz at 4.5 gpt

Mill on C&M
Low capex to restart
Exp Eyre0 100% show
Early exploration
Exp Mt Isa 100% show
Early exploration
Exp Ohakuri 100% show
Early exploration
Total Land Package Size (ha): 123,300  

Profitability (by resource)

Proven &
Probable		 07/05/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 07/05/2024
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 3.22M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.68M 0.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.19M
Maximum Profit (Gold): $502.79M $736.37M n/a $233.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $502.79M $736.37M n/a $233.58M
Max Profit / Current MCap: 18.553 7.391 n/a -11.162
Max Profit Per Share (Gold): $1.69 $2.47 n/a $0.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.69 $2.47 n/a $0.78
Total Free Profit Per Share: $1.55 $1.97 n/a $0.42
FD MCap / Gold Eq.: $39.85 $146.52 n/a $106.67
FD MCap / Silver Eq.: $0.52 $1.83 n/a $1.31
FD MCap / Per Metal
as % Spot Price:		 1.67% 5.36% n/a 3.69%

Reserves &
Resources		 07/05/2024
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 4.83M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.89M 0.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.88M
Maximum Profit (Gold): $659.91M $966.49M n/a $306.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $659.91M $966.49M n/a $306.57M
Max Profit / Current MCap: 24.351 9.700 n/a -14.651
Max Profit Per Share (Gold): $2.21 $3.24 n/a $1.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.21 $3.24 n/a $1.03
Total Free Profit Per Share: $2.08 $2.74 n/a $0.66
FD MCap / Gold Eq.: $30.36 $111.64 n/a $81.27
FD MCap / Silver Eq.: $0.40 $1.40 n/a $1.00
FD MCap / Per Metal
as % Spot Price:		 1.27% 4.08% n/a 2.81%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults