Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:GPY
CAD
OTCMKTS:NTGSF
USD
Description
Golden Predator Mining Corp are a gold focused junior, late stage development company with exploration properties in Canada and USA. They have approximately 1.3Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$26.33M which is a fall of roughly 15% over the last three months. As of 12/09/2020 they have no debt and ~C$3.16M cash. They have 172M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/09/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$31.14M
$26.33M
12/09/2020
$-4.81M
Total Assets:
$12.50M
$12.62M
12/09/2020
$0.12M
Total Liabilities:
$2.73M
$2.76M
12/09/2020
$0.03M
Current Assets:
$3.12M
$3.16M
12/09/2020
$0.03M
Current Liabilities:
$2.66M
$2.68M
12/09/2020
$0.03M
Total Debt:
$0.00M
$0.00M
12/09/2020
$0.00M
Cash:
$3.12M
$3.16M
12/09/2020
$0.03M
Enterprise Value:
$28.02M
$23.17M
09/26/1970
$-4.84M
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:
12/09/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/09/2020
0.00%
Misc
12/09/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
172,433,000
172,433,000
12/09/2020
0
Shares (FD):
185,404,000
185,404,000
12/09/2020
0
Insider Ownership:
n/a
40%
12/09/2020
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2023
12/09/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/09/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/09/2020
0
Initial CapEx (Outstanding):
$35.00M112.4% of Mkt.Cap
$35.00M132.93% of Mkt.Cap
12/09/2020
$0.00M
Funding Option:
n/a
n/a
12/09/2020
n/a
Documentation:
none
PEA
12/09/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/09/2020 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
12/09/2020
0.00M
Measured & Indicated:
0.80M
0.80M
12/09/2020
0.00M
Inferred:
0.50M
0.50M
12/09/2020
0.00M
Reserves & Resources:
1.30M
1.30M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/09/2020
0.00M
Measured & Indicated:
0.54M
0.54M
12/09/2020
0.00M
Inferred:
0.21M
0.21M
12/09/2020
0.00M
Reserves & Resources:
0.76M
0.76M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/09/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/09/2020
$0.00
Average Grade:
1.10 g/t
1.10 g/t
12/09/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/09/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
12/09/2020
0.00M
Annual Production:
65,000oz.
65,000oz.
12/09/2020
0oz.
Cash Cost:
$850
$850
12/09/2020
$0
Extra Operating Cost:
$400
$400
12/09/2020
$0
SILVER
12/09/2020 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
12/09/2020
0.00M
Measured & Indicated:
n/a
n/a
12/09/2020
0.00M
Inferred:
n/a
n/a
12/09/2020
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
12/09/2020
0.00M
Measured & Indicated:
n/a
n/a
12/09/2020
0.00M
Inferred:
n/a
n/a
12/09/2020
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
12/09/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/09/2020
$0.00
Average Grade:
n/a
n/a
12/09/2020
n/a
Recovery Rate:
n/a
n/a
12/09/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/09/2020
0.00M
Annual Production:
n/a
n/a
12/09/2020
n/a
Cash Cost:
n/a
n/a
12/09/2020
n/a
Extra Operating Cost:
n/a
n/a
12/09/2020
n/a
Property
Last Analysis Data (12/09/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Yukon , Canada
3 Aces
100% (guess)
n/a
n/a
show
Drilling
Exploration
Yukon , Canada
Brewery Creek
100%
20,000
n/a
show
1.5 million oz deposit (1.2 gpt)
PEA released in 2014.
$85 million capex.
15% IRR at $1250 gold.
Exploration
Yukon , Canada
Grew Creek
100%
10,000
n/a
show
20,000 meters drilled.
Exploration
Yukon , Canada
Marg
100% (guess)
8,000
n/a
show
JV Deal.
Exploration
Yukon , Canada
Sonora Gulch
100%
900
n/a
n/a
Exploration
Watson Lake, Yk , Canada
Sprogge
0%
n/a
n/a
n/a
Exploration
Nevada , USA
Castle Creek
100%
n/a
n/a
n/a
Total Land Package Size (ha):
38,900
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Yukon , Canada
3 Aces
100% (guess)
n/a
n/a
show
Drilling
Exploration
Yukon , Canada
Brewery Creek
100%
20,000
n/a
show
1.5 million oz deposit (1.2 gpt)
PEA released in 2014.
$85 million capex.
15% IRR at $1250 gold.
Exploration
Yukon , Canada
Grew Creek
100%
10,000
n/a
show
20,000 meters drilled.
Exploration
Yukon , Canada
Marg
100% (guess)
8,000
n/a
show
JV Deal.
Exploration
Yukon , Canada
Sonora Gulch
100%
900
n/a
n/a
Exploration
Watson Lake, Yk , Canada
Sprogge
0%
n/a
n/a
n/a
Exploration
Nevada , USA
Castle Creek
100%
n/a
n/a
n/a
Total Land Package Size (ha):
38,900
Profitability (by resource)
Proven & Probable
12/09/2020 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
12/09/2020 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.):
0.80M
0.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7.56M
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.14M
Maximum Profit (Gold):
$224.48M
$171.28M
n/a
$-53.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$224.48M
$171.28M
n/a
$-53.20M
Max Profit / Current MCap:
7.209
6.505
n/a
-0.704
Max Profit Per Share (Gold):
$1.21
$0.92
n/a
$-0.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.21
$0.92
n/a
$-0.29
Total Free Profit Per Share:
$1.00
$0.74
n/a
$-0.25
FD Mkt. Cap / Gold Eq.:
$57.24
$48.40
n/a
$-8.84
FD Mkt. Cap / Silver Eq.:
$0.74
$0.72
n/a
$-0.03
FD Mkt. Cap / Per Metal as % Spot Price:
3.11%
2.85%
n/a
-0.26%
Reserves & Resources
12/09/2020 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.):
1.30M
1.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-12.29M
P L A U S I B L E
Gold Eq. Oz.:
0.76M
0.76M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.15M
Maximum Profit (Gold):
$312.17M
$238.19M
n/a
$-73.98M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$312.17M
$238.19M
n/a
$-73.98M
Max Profit / Current MCap:
10.025
9.046
n/a
-0.978
Max Profit Per Share (Gold):
$1.68
$1.28
n/a
$-0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.68
$1.28
n/a
$-0.40
Total Free Profit Per Share:
$1.47
$1.10
n/a
$-0.36
FD Mkt. Cap / Gold Eq.:
$41.16
$34.81
n/a
$-6.36
FD Mkt. Cap / Silver Eq.:
$0.54
$0.52
n/a
$-0.02
FD Mkt. Cap / Per Metal as % Spot Price:
2.24%
2.05%
n/a
-0.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/09/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7812
CAD 0.7890
03/06/2021
Spot Gold:
$1,839.50
$1,699.80
03/06/2021
$-139.70
Spot Silver:
$23.91
$25.19
03/06/2021
$1.28
Gold:Silver Ratio:
76.93
67.48
03/06/2021
-9.46
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: