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

Amarillo Gold Corp

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

Symbol Data

Symbol Currency
CVE:AGC CAD
OTCMKTS:AGCBF USD

Description

Amarillo Gold Corp are a gold focused junior, late stage development company with one mine in development in Brazil and three exploration properties. They have approximately 1.8Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$131.97M which is a rise of roughly 277% over the last twelve months. As of 11/07/2019 they have no debt and ~C$45.73M cash. They have 382M 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 11/07/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $34.96M $131.97M 07/22/2020 $97.01M
Total Assets: $26.57M $68.59M 07/22/2020 $42.03M
Total Liabilities: $3.04M $3.05M 11/07/2019 $0.01M
Current Assets: $7.59M $45.73M 07/22/2020 $38.14M
Current Liabilities: $2.28M $2.29M 11/07/2019 $0.01M
Total Debt: $0.00M $0.00M 11/07/2019 $0.00M
Cash: $7.59M $45.73M 07/22/2020 $38.14M
Enterprise Value: $27.37M $86.24M 09/25/1972 $58.87M
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: 11/07/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/07/2019 0.00%
Misc 11/07/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 190,863,000 382,000,000 07/22/2020 191,137,000
Shares (FD): 287,863,000 481,000,000 07/22/2020 193,137,000
Insider Ownership: n/a 25% 07/22/2020 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 02/01/2022 11/07/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/07/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/07/2019 0
Initial CapEx (Outstanding): $123.00M
351.82% of Mkt.Cap		 $123.00M
93.2% of Mkt.Cap 		11/07/2019 $0.00M
Funding Option: n/a n/a 11/07/2019 n/a
Documentation: none FS 07/22/2020 n/a
Value Adjustment: none 40% never 40%

Resource Data

GOLD 11/07/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.10M 1.10M 11/07/2019 0.00M
Measured & Indicated: 1.30M 1.30M 11/07/2019 0.00M
Inferred: 0.50M 0.50M 11/07/2019 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.99M 0.99M 11/07/2019 0.00M
Measured & Indicated: 1.13M 1.13M 11/07/2019 0.00M
Inferred: 0.23M 0.23M 11/07/2019 0.00M
Reserves & Resources: 1.36M 1.36M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/07/2019 $0.00
Extra Operating Cost: n/a n/a 11/07/2019 $0.00
Average Grade: 1.50 g/t 1.50 g/t 11/07/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/22/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 11/07/2019 0.00M
Annual Production: 110,000oz. 110,000oz. 11/07/2019 0oz.
Cash Cost: $700 $700 11/07/2019 $0
Extra Operating Cost: $400 $400 11/07/2019 $0
SILVER 11/07/2019
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 11/07/2019 0.00M
Measured & Indicated: n/a n/a 11/07/2019 0.00M
Inferred: n/a n/a 11/07/2019 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 11/07/2019 0.00M
Measured & Indicated: n/a n/a 11/07/2019 0.00M
Inferred: n/a n/a 11/07/2019 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 11/07/2019 $0.00
Extra Operating Cost: n/a n/a 11/07/2019 $0.00
Average Grade: n/a n/a 11/07/2019 n/a
Recovery Rate: n/a n/a 11/07/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/07/2019 0.00M
Annual Production: n/a n/a 11/07/2019 n/a
Cash Cost: n/a n/a 11/07/2019 n/a
Extra Operating Cost: n/a n/a 11/07/2019 n/a

Property

Last Analysis Data  (11/07/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mara Rosa, Brazil Mara Rosa 100% 62,000 Open Pit show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

120,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exploration Lavras Do Sul, Brazil Lavras do Sul 60% n/a n/a show
500,000 oz deposit and growing. 2nd mine.
Exploration Brasilia, Brazil Ourolandia 100% n/a n/a n/a
Exploration Goias State, Brazil Santo Antonio 100% n/a n/a n/a
Total Land Package Size (ha): 62,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mara Rosa, Brazil Mara Rosa 100% 62,000 Open Pit show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

120,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exploration Lavras Do Sul, Brazil Lavras do Sul 60% n/a n/a show
500,000 oz deposit and growing. 2nd mine.
Exploration Brasilia, Brazil Ourolandia 100% n/a n/a n/a
Exploration Goias State, Brazil Santo Antonio 100% n/a n/a n/a
Total Land Package Size (ha): 62,000  

Profitability (by resource)

Proven &
Probable		 11/07/2019
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.85M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.87M
Maximum Profit (Gold): $255.09M $792.46M n/a $537.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $255.09M $792.46M n/a $537.37M
Max Profit / Current MCap: 7.297 6.005 n/a -1.292
Max Profit Per Share (Gold): $0.89 $1.65 n/a $0.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.89 $1.65 n/a $0.76
Total Free Profit Per Share: $0.73 $1.29 n/a $0.56
FD Mkt. Cap / Gold Eq.: $35.31 $133.31 n/a $97.99
FD Mkt. Cap / Silver Eq.: $0.41 $1.73 n/a $1.32
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.41% 6.95% n/a 4.55%
Measured &
Indicated		 11/07/2019
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 1.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.15M
Maximum Profit (Gold): $292.20M $907.73M n/a $615.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $292.20M $907.73M n/a $615.53M
Max Profit / Current MCap: 8.358 6.878 n/a -1.480
Max Profit Per Share (Gold): $1.02 $1.89 n/a $0.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.02 $1.89 n/a $0.87
Total Free Profit Per Share: $0.86 $1.53 n/a $0.67
FD Mkt. Cap / Gold Eq.: $30.83 $116.38 n/a $85.55
FD Mkt. Cap / Silver Eq.: $0.36 $1.51 n/a $1.15
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.10% 6.07% n/a 3.97%

Reserves &
Resources		 11/07/2019
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -16.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.17M
Maximum Profit (Gold): $350.17M $1,087.83M n/a $737.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $350.17M $1,087.83M n/a $737.66M
Max Profit / Current MCap: 10.016 8.243 n/a -1.773
Max Profit Per Share (Gold): $1.22 $2.26 n/a $1.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.22 $2.26 n/a $1.05
Total Free Profit Per Share: $1.06 $1.90 n/a $0.85
FD Mkt. Cap / Gold Eq.: $25.73 $97.11 n/a $71.39
FD Mkt. Cap / Silver Eq.: $0.30 $1.26 n/a $0.96
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.75% 5.07% n/a 3.31%

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.