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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Amarillo Gold Corp
www: www.amarillogold.com     email: info@amarillogold.com

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$18.62M which is a fall of roughly 16% over the last two weeks. As of 05/04/2019 they have no debt and ~C$0.59M cash. They have 114M 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 05/04/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $22.08M $18.62M 05/04/2019 $-3.46M
Total Assets: $26.02M $25.98M 05/04/2019 $-0.04M
Total Liabilities: $2.97M $2.97M 05/04/2019 $0.00M
Current Assets: $0.59M $0.59M 05/04/2019 $0.00M
Current Liabilities: $2.23M $2.23M 05/04/2019 $0.00M
Total Debt: $0.00M $0.00M 05/04/2019 $0.00M
Cash: $0.59M $0.59M 05/04/2019 $0.00M
Enterprise Value: $21.49M $18.02M 07/28/1970 $-3.46M
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: 05/04/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/04/2019 0.00%
Misc 05/04/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 114,000,000 114,000,000 05/04/2019 0
Shares (FD): 132,000,000 132,000,000 05/04/2019 0
Insider Ownership: n/a 30% 05/04/2019 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2021 05/04/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/04/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/04/2019 0
Initial CapEx (Outstanding): $150.00M
679.32% of Mkt.Cap		 $150.00M
805.76% of Mkt.Cap 		05/04/2019 $0.00M
Funding Option: n/a n/a 05/04/2019 n/a
Documentation: none FS 05/04/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/04/2019
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 05/04/2019 0.00M
Measured & Indicated: 1.30M 1.30M 05/04/2019 0.00M
Inferred: 0.50M 0.50M 05/04/2019 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 05/04/2019 0.00M
Measured & Indicated: 1.13M 1.13M 05/04/2019 0.00M
Inferred: 0.23M 0.23M 05/04/2019 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 05/04/2019 $0.00
Extra Operating Cost: n/a n/a 05/04/2019 $0.00
Average Grade: 1.60 g/t 1.60 g/t 05/04/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/04/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 05/04/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 05/04/2019 0oz.
Cash Cost: $700 $700 05/04/2019 $0
Extra Operating Cost: $400 $400 05/04/2019 $0
SILVER 05/04/2019
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 05/04/2019 0.00M
Measured & Indicated: n/a n/a 05/04/2019 0.00M
Inferred: n/a n/a 05/04/2019 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 05/04/2019 0.00M
Measured & Indicated: n/a n/a 05/04/2019 0.00M
Inferred: n/a n/a 05/04/2019 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 05/04/2019 $0.00
Extra Operating Cost: n/a n/a 05/04/2019 $0.00
Average Grade: n/a n/a 05/04/2019 n/a
Recovery Rate: n/a n/a 05/04/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/04/2019 0.00M
Annual Production: n/a n/a 05/04/2019 n/a
Cash Cost: n/a n/a 05/04/2019 n/a
Extra Operating Cost: n/a n/a 05/04/2019 n/a

Property

Last Analysis Data  (05/04/2019)
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		 05/04/2019
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 3.37M
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 3.04M
Maximum Profit (Gold): $123.63M $122.66M n/a $-0.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $123.63M $122.66M n/a $-0.97M
Max Profit / Current MCap: 5.599 6.589 n/a 0.990
Max Profit Per Share (Gold): $0.94 $0.93 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.94 $0.93 n/a $-0.01
Total Free Profit Per Share: $0.71 $0.74 n/a $0.03
FD Mkt. Cap / Gold Eq.: $22.30 $18.80 n/a $-3.50
FD Mkt. Cap / Silver Eq.: $0.26 $0.21 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.74% 1.47% n/a -0.27%
Measured &
Indicated		 05/04/2019
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 3.99M
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 3.48M
Maximum Profit (Gold): $141.61M $140.50M n/a $-1.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $141.61M $140.50M n/a $-1.11M
Max Profit / Current MCap: 6.413 7.547 n/a 1.134
Max Profit Per Share (Gold): $1.07 $1.06 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.07 $1.06 n/a $-0.01
Total Free Profit Per Share: $0.85 $0.87 n/a $0.03
FD Mkt. Cap / Gold Eq.: $19.47 $16.42 n/a $-3.06
FD Mkt. Cap / Silver Eq.: $0.23 $0.18 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.52% 1.29% n/a -0.24%

Reserves &
Resources		 05/04/2019
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 5.52M
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 4.17M
Maximum Profit (Gold): $169.71M $168.38M n/a $-1.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $169.71M $168.38M n/a $-1.33M
Max Profit / Current MCap: 7.686 9.045 n/a 1.359
Max Profit Per Share (Gold): $1.29 $1.28 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.29 $1.28 n/a $-0.01
Total Free Profit Per Share: $1.06 $1.09 n/a $0.02
FD Mkt. Cap / Gold Eq.: $16.25 $13.70 n/a $-2.55
FD Mkt. Cap / Silver Eq.: $0.19 $0.15 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.27% 1.07% n/a -0.20%

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.