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

Blackwolf Copper and Gold Ltd

www: blackwolfcopperandgold.com   email: info@bwcg.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BWCG CAD
OTCMKTS:BWCGF USD

Description

Blackwolf Copper and Gold Ltd are a gold focused junior, late stage development company with one mine in development in USA and two exploration properties. They have approximately 0.45Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$9.25M which is a fall of roughly 7% over the last eight months. As of 01/25/2023 they have ~$1M debt and ~$1M cash. They have 39M 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 01/25/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $9.92M $9.25M 01/25/2023
Total Assets: $3.00M $3.00M 01/25/2023
Total Liabilities: $3.20M $3.20M 01/25/2023
Current Assets: $1.00M $1.00M 01/25/2023
Current Liabilities: $1.20M $1.20M 01/25/2023
Total Debt: $1.00M $1.00M 01/25/2023
Cash: $1.00M $1.00M 01/25/2023
Enterprise Value: $9.92M $9.25M 04/17/1970
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: Yes Yes 01/25/2023
Misc 01/25/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 39,000,000 39,000,000 01/25/2023
Shares (FD): 51,000,000 51,000,000 01/25/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 01/25/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/25/2023
Initial CapEx (Outstanding): n/a n/a 01/25/2023
Funding Option: n/a n/a 01/25/2023
Documentation: none none 04/22/2023
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/22/2023

Resource Data

GOLD 01/25/2023
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 01/25/2023
Measured & Indicated: 0.30M 0.30M 01/25/2023
Inferred: 0.15M 0.15M 01/25/2023
Reserves & Resources: 0.45M 0.45M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/25/2023
Measured & Indicated: 0.19M 0.19M 01/25/2023
Inferred: 0.06M 0.06M 01/25/2023
Reserves & Resources: 0.25M 0.25M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/25/2023
Extra Operating Cost: n/a n/a 01/25/2023
Average Grade: 1.70 g/t 1.70 g/t 01/25/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/22/2023
F
U
T
U
R
E		 Proven & Probable: 0.40M 0.40M 01/25/2023
Annual Production: 25,000oz. 25,000oz. 01/25/2023
Cash Cost: $300 $500 04/22/2023
Extra Operating Cost: $450 $500 04/22/2023
SILVER 01/25/2023
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 01/25/2023
Measured & Indicated: n/a n/a 01/25/2023
Inferred: n/a n/a 01/25/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/25/2023
Measured & Indicated: n/a n/a 01/25/2023
Inferred: n/a n/a 01/25/2023
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 01/25/2023
Extra Operating Cost: n/a n/a 01/25/2023
Average Grade: n/a n/a 01/25/2023
Recovery Rate: n/a n/a 01/25/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/25/2023
Annual Production: n/a n/a 01/25/2023
Cash Cost: n/a n/a 01/25/2023
Extra Operating Cost: n/a n/a 01/25/2023

Property

Last Analysis Data  (01/25/2023)
Stage Name Owned Au Ag Cu Notes
Exp Hyder 100% show
Early exploration
Dev Niblack 100% show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exp Delta 100% show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 21,900  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Hyder 100% show
Early exploration
Dev Niblack 100% show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exp Delta 100% show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 21,900  

Profitability (by resource)

Proven &
Probable		 01/25/2023
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
Measured &
Indicated		 01/25/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $229.63M $168.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $229.63M $168.92M n/a
Max Profit / Current MCap: 23.157 18.267 n/a
Max Profit Per Share (Gold): $4.50 $3.31 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.50 $3.31 n/a
Total Free Profit Per Share: $4.24 $3.07 n/a
FD MCap / Gold Eq.: $51.65 $48.16 n/a
FD MCap / Silver Eq.: $0.63 $0.58 n/a
FD MCap / Per Metal
as % Spot Price:		 2.65% 2.56% n/a

Reserves &
Resources		 01/25/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.45M 0.45M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.25M 0.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $301.39M $221.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $301.39M $221.71M n/a
Max Profit / Current MCap: 30.393 23.975 n/a
Max Profit Per Share (Gold): $5.91 $4.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.91 $4.35 n/a
Total Free Profit Per Share: $5.65 $4.10 n/a
FD MCap / Gold Eq.: $39.35 $36.70 n/a
FD MCap / Silver Eq.: $0.48 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 2.02% 1.95% n/a

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.     ×