Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$106M which is a fall of roughly 8% over the last two months. As of 11/16/2020 they have no debt and ~C$44.86M cash. They have 382M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/16/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$115.78M
$106.00M
11/16/2020
$-9.78M
Total Assets:
$68.78M
$70.84M
11/16/2020
$2.06M
Total Liabilities:
$3.06M
$3.15M
11/16/2020
$0.09M
Current Assets:
$43.56M
$44.86M
11/16/2020
$1.30M
Current Liabilities:
$2.29M
$2.36M
11/16/2020
$0.07M
Total Debt:
$0.00M
$0.00M
11/16/2020
$0.00M
Cash:
$43.56M
$44.86M
11/16/2020
$1.30M
Enterprise Value:
$72.23M
$61.14M
12/09/1971
$-11.09M
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:
11/16/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/16/2020
0.00%
Misc
11/16/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
382,000,000
382,000,000
11/16/2020
0
Shares (FD):
481,000,000
481,000,000
11/16/2020
0
Insider Ownership:
n/a
25%
11/16/2020
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
02/01/2022
11/16/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/16/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/16/2020
0
Initial CapEx (Outstanding):
$133.00M114.87% of Mkt.Cap
$133.00M125.47% of Mkt.Cap
11/16/2020
$0.00M
Funding Option:
n/a
(guess) Debt Financing
11/16/2020
n/a
Documentation:
none
FS
11/16/2020
n/a
Value Adjustment:
40%
40%
never
0%
Resource Data
GOLD
11/16/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.90M
0.90M
11/16/2020
0.00M
Measured & Indicated:
1.20M
1.20M
11/16/2020
0.00M
Inferred:
0.60M
0.60M
11/16/2020
0.00M
Reserves & Resources:
1.80M
1.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.81M
0.81M
11/16/2020
0.00M
Measured & Indicated:
1.03M
1.03M
11/16/2020
0.00M
Inferred:
0.27M
0.27M
11/16/2020
0.00M
Reserves & Resources:
1.30M
1.30M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/16/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/16/2020
$0.00
Average Grade:
1.20 g/t
1.20 g/t
11/16/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/16/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
11/16/2020
0.00M
Annual Production:
90,000oz.
90,000oz.
11/16/2020
0oz.
Cash Cost:
$750
$750
11/16/2020
$0
Extra Operating Cost:
$450
$450
11/16/2020
$0
SILVER
11/16/2020 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
11/16/2020
0.00M
Measured & Indicated:
n/a
n/a
11/16/2020
0.00M
Inferred:
n/a
n/a
11/16/2020
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
11/16/2020
0.00M
Measured & Indicated:
n/a
n/a
11/16/2020
0.00M
Inferred:
n/a
n/a
11/16/2020
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
11/16/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/16/2020
$0.00
Average Grade:
n/a
n/a
11/16/2020
n/a
Recovery Rate:
n/a
n/a
11/16/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/16/2020
0.00M
Annual Production:
n/a
n/a
11/16/2020
n/a
Cash Cost:
n/a
n/a
11/16/2020
n/a
Extra Operating Cost:
n/a
n/a
11/16/2020
n/a
Property
Last Analysis Data (11/16/2020)
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
11/16/2020 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.):
0.90M
0.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.27M
P L A U S I B L E
Gold Eq. Oz.:
0.81M
0.81M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.04M
Maximum Profit (Gold):
$546.29M
$498.67M
n/a
$-47.63M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$546.29M
$498.67M
n/a
$-47.63M
Max Profit / Current MCap:
4.718
4.704
n/a
-0.014
Max Profit Per Share (Gold):
$1.14
$1.04
n/a
$-0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.14
$1.04
n/a
$-0.10
Total Free Profit Per Share:
$0.82
$0.76
n/a
$-0.06
FD Mkt. Cap / Gold Eq.:
$142.94
$130.87
n/a
$-12.08
FD Mkt. Cap / Silver Eq.:
$1.87
$1.77
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
7.57%
7.16%
n/a
-0.41%
Measured & Indicated
11/16/2020 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-3.02M
P L A U S I B L E
Gold Eq. Oz.:
1.03M
1.03M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.58M
Maximum Profit (Gold):
$691.97M
$631.64M
n/a
$-60.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$691.97M
$631.64M
n/a
$-60.33M
Max Profit / Current MCap:
5.976
5.959
n/a
-0.018
Max Profit Per Share (Gold):
$1.44
$1.31
n/a
$-0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.44
$1.31
n/a
$-0.13
Total Free Profit Per Share:
$1.12
$1.03
n/a
$-0.09
FD Mkt. Cap / Gold Eq.:
$112.85
$103.31
n/a
$-9.53
FD Mkt. Cap / Silver Eq.:
$1.48
$1.40
n/a
$-0.08
FD Mkt. Cap / Per Metal as % Spot Price:
5.98%
5.65%
n/a
-0.33%
Reserves & Resources
11/16/2020 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
-4.53M
P L A U S I B L E
Gold Eq. Oz.:
1.30M
1.30M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.26M
Maximum Profit (Gold):
$874.07M
$797.86M
n/a
$-76.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$874.07M
$797.86M
n/a
$-76.20M
Max Profit / Current MCap:
7.549
7.527
n/a
-0.022
Max Profit Per Share (Gold):
$1.82
$1.66
n/a
$-0.16
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.82
$1.66
n/a
$-0.16
Total Free Profit Per Share:
$1.50
$1.38
n/a
$-0.12
FD Mkt. Cap / Gold Eq.:
$89.34
$81.79
n/a
$-7.55
FD Mkt. Cap / Silver Eq.:
$1.17
$1.11
n/a
$-0.06
FD Mkt. Cap / Per Metal as % Spot Price:
4.73%
4.47%
n/a
-0.26%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/16/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7642
CAD 0.7871
01/17/2021
Spot Gold:
$1,888.20
$1,828.20
01/17/2021
$-60.00
Spot Silver:
$24.72
$24.75
01/17/2021
$0.03
Gold:Silver Ratio:
76.38
73.87
01/17/2021
-2.52
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: