Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Small Producer
Rating & Risk: Login to view
Core Gold Inc
www: www.coregoldinc.com     email: info@coregoldinc.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:CGLD CAD
OTCMKTS:CGLDF USD

Description

Core Gold Inc are a gold focused junior, small producer with one producing mine in Ecuador and one exploration property. Currently they produce roughly 20koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$26.68M which is a fall of roughly 36% over the last five months. As of 02/23/2019 they have ~$7M debt and ~$2M cash. They have 146M 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 02/23/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $41.94M $26.68M 02/23/2019 $-15.26M
Total Assets: $24.00M $24.00M 02/23/2019 $0.00M
Total Liabilities: $25.00M $25.00M 02/23/2019 $0.00M
Current Assets: $5.00M $5.00M 02/23/2019 $0.00M
Current Liabilities: $22.00M $22.00M 02/23/2019 $0.00M
Total Debt: $6.50M $6.50M 02/23/2019 $0.00M
Cash: $2.00M $2.00M 02/23/2019 $0.00M
Enterprise Value: $46.44M $31.18M 12/27/1970 $-15.26M
Cash Flow: $0.39M $1.61M never $1.22M
Cash Flow Multiple: 107.37 16.60 never -90.77
Net Debt to
Cash Flow Ratio:
11.52 2.80 never -8.72
Finance within 1 year: 02/23/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/23/2019 0.00%
Misc 02/23/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 146,000,000 146,000,000 02/23/2019 0
Shares (FD): 188,000,000 188,000,000 02/23/2019 0
Insider Ownership: n/a 20% 02/23/2019 20%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/23/2019 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
02/23/2019 0
Production (Silver Eq Oz.): (guess) 
1,671,366
(guess) 
1,842,188
02/23/2019 170,822
Initial CapEx (Outstanding): n/a n/a 02/23/2019 n/a
Funding Option: n/a n/a 02/23/2019 n/a
Documentation: none PRODUCER 02/23/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/23/2019
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 02/23/2019 0.00M
Measured & Indicated: 1.00M 1.00M 02/23/2019 0.00M
Inferred: 1.00M 1.00M 02/23/2019 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 02/23/2019 0.00M
Measured & Indicated: 0.72M 0.72M 02/23/2019 0.00M
Inferred: 0.45M 0.45M 02/23/2019 0.00M
Reserves & Resources: 1.17M 1.17M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
02/23/2019 0oz.
Cash Cost: $900 $900 02/23/2019 $0.00
Extra Operating Cost: $400 $400 02/23/2019 $0.00
Average Grade: 4.50 g/t 4.50 g/t 02/23/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/23/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 02/23/2019 0.00M
Annual Production: 50,000oz. 50,000oz. 02/23/2019 0oz.
Cash Cost: $800 $800 02/23/2019 $0
Extra Operating Cost: $400 $400 02/23/2019 $0
SILVER 02/23/2019
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 02/23/2019 0.00M
Measured & Indicated: n/a n/a 02/23/2019 0.00M
Inferred: n/a n/a 02/23/2019 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 02/23/2019 0.00M
Measured & Indicated: n/a n/a 02/23/2019 0.00M
Inferred: n/a n/a 02/23/2019 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 02/23/2019 $0.00
Extra Operating Cost: n/a n/a 02/23/2019 $0.00
Average Grade: n/a n/a 02/23/2019 n/a
Recovery Rate: n/a n/a 02/23/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/23/2019 0.00M
Annual Production: n/a n/a 02/23/2019 n/a
Cash Cost: n/a n/a 02/23/2019 n/a
Extra Operating Cost: n/a n/a 02/23/2019 n/a

Property

Last Analysis Data  (02/23/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground n/a
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Total Land Package Size (ha): 13,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Ecuador Zaruma 100% 10,000 Underground n/a
Exploration Loja Province, Ecuador Dynasty 100% 3,000 n/a show
4.7 gpt.

2 million oz deposit.
Total Land Package Size (ha): 13,000  

Profitability (by resource)

Proven &
Probable
02/23/2019
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
02/23/2019
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 8.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.15M
Maximum Profit (Gold): $14.06M $57.86M n/a $43.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14.06M $57.86M n/a $43.80M
Max Profit / Current MCap: 0.335 2.168 n/a 1.833
Max Profit Per Share (Gold): $0.07 $0.31 n/a $0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.31 n/a $0.23
Total Free Profit Per Share: $0.00 $0.12 n/a $0.12
FD Mkt. Cap / Gold Eq.: $58.25 $37.06 n/a $-21.19
FD Mkt. Cap / Silver Eq.: $0.70 $0.40 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
4.39% 2.62% n/a -1.77%

Reserves &
Resources
02/23/2019
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.08M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.17M 1.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.99M
Maximum Profit (Gold): $22.85M $94.02M n/a $71.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $22.85M $94.02M n/a $71.17M
Max Profit / Current MCap: 0.545 3.523 n/a 2.979
Max Profit Per Share (Gold): $0.12 $0.50 n/a $0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.50 n/a $0.38
Total Free Profit Per Share: $0.00 $0.32 n/a $0.32
FD Mkt. Cap / Gold Eq.: $35.85 $22.81 n/a $-13.04
FD Mkt. Cap / Silver Eq.: $0.43 $0.25 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
2.70% 1.61% n/a -1.09%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.