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

Elevation Gold Mining Corp

www: elevationgold.com   email: info@elvtgold.com
Category: Junior: Small Producer
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:ELVT CAD
OTCMKTS:EVGDF USD

Description

Elevation Gold Mining Corp are a gold focused junior, small producer with one mine in development in USA and one exploration property. They have approximately 0.6Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9.1M which is a rise of roughly 7% over the last nine months. As of 07/27/2024 they have ~C$20M debt and ~C$0.22M cash. They have 112M 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 07/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $8.49M $9.10M 07/27/2024
Total Assets: $77.57M $77.58M 07/27/2024
Total Liabilities: $62.73M $62.74M 07/27/2024
Current Assets: $24.82M $24.82M 07/27/2024
Current Liabilities: $23.37M $23.37M 07/27/2024
Total Debt: $20.26M $20.26M 07/27/2024
Cash: $0.22M $0.22M 07/27/2024
Enterprise Value: $28.54M $29.15M 12/04/1970
Cash Flow: $13.50M $43.36M never
Cash Flow Multiple: 0.63 0.21 never
Net Debt to
Cash Flow Ratio:		 1.48 0.46 never
Finance within 1 year: 07/27/2024
Misc 07/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 112,214,845 112,214,845 07/27/2024
Shares (FD): 167,669,159 167,669,159 07/27/2024
Insider Ownership: n/a 30% 07/27/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2018 07/27/2024
Production (Gold Eq Oz.): (guess) 
35,000		 (guess) 
35,000		 07/27/2024
Production (Silver Eq Oz.): (guess) 
2,994,012		 (guess) 
3,491,269		 07/27/2024
Initial CapEx (Outstanding): $33.00M
388.58% of MCap		 $33.00M
362.62% of MCap 		07/27/2024
Funding Option: n/a n/a 07/27/2024
Documentation: none PRODUCER 07/27/2024
Future MCap Modifier: 0.06
High costs
 0.06
High costs
 07/30/2023
Cash Flow Multiplier: 3 3 07/30/2023

Resource Data

GOLD 07/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 07/27/2024
Measured & Indicated: 0.50M 0.50M 07/27/2024
Inferred: 0.10M 0.10M 07/27/2024
Reserves & Resources: 0.60M 0.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 07/27/2024
Measured & Indicated: 0.37M 0.37M 07/27/2024
Inferred: 0.04M 0.04M 07/27/2024
Reserves & Resources: 0.42M 0.42M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
35,000oz.		 (guess) 
35,000oz.		 07/27/2024
Cash Cost: $1,400 $1,400 07/27/2024
Extra Operating Cost: $600 $600 07/27/2024
Total: $2,000 $2,000 07/27/2024
Margin (Free Cash Flow): $386 (16%) $1,239 (38%)
G
R
A
D
E		 Underground (Avg): n/a n/a 07/27/2024
Open Pit (Avg): n/a 0.80 g/t 03/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/27/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 07/27/2024
Annual Production: 40,000oz. 40,000oz. 07/27/2024
Cash Cost: $1,200 $1,200 07/27/2024
Extra Operating Cost: $550 $550 07/27/2024
SILVER 07/27/2024
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 07/27/2024
Measured & Indicated: n/a n/a 07/27/2024
Inferred: n/a n/a 07/27/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/27/2024
Measured & Indicated: n/a n/a 07/27/2024
Inferred: n/a n/a 07/27/2024
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 07/27/2024
Extra Operating Cost: n/a n/a 07/27/2024
Total: n/a n/a 07/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/27/2024
Open Pit (Avg): n/a n/a 07/30/2023
Recovery Rate: n/a n/a 07/27/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/27/2024
Annual Production: n/a n/a 07/27/2024
Cash Cost: n/a n/a 07/27/2024
Extra Operating Cost: n/a n/a 07/27/2024

Property

Last Analysis Data  (07/27/2024)
Stage Name Owned Au Ag Cu Notes
Dev Moss 100% show
400,000 oz open pit

.8 gpt.

$600 cash costs (gold equivalent, including silver).

44% IRR after-tax at $1300 gold.

$33 million Capex
Exp Hercules 100% show
Early exploration.

Possible mine.

90 meters at .65 gpt
Total Land Package Size (ha): 26,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Moss 100% show
400,000 oz open pit

.8 gpt.

$600 cash costs (gold equivalent, including silver).

44% IRR after-tax at $1300 gold.

$33 million Capex
Exp Hercules 100% show
Early exploration.

Possible mine.

90 meters at .65 gpt
Total Land Package Size (ha): 26,000  

Profitability (by resource)

Proven &
Probable		 07/27/2024
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.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.17M 0.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $65.59M $210.61M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $65.59M $210.61M n/a
Max Profit / Current MCap: 7.723 23.143 n/a
Max Profit Per Share (Gold): $0.39 $1.26 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.39 $1.26 n/a
Total Free Profit Per Share: $0.32 $1.18 n/a
FD MCap / Gold Eq.: $49.96 $53.53 n/a
FD MCap / Silver Eq.: $0.58 $0.54 n/a
FD MCap / Per Metal
as % Spot Price:		 2.09% 1.65% n/a
Measured &
Indicated		 07/27/2024
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.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.37M 0.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $144.29M $463.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $144.29M $463.35M n/a
Max Profit / Current MCap: 16.990 50.915 n/a
Max Profit Per Share (Gold): $0.86 $2.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.86 $2.76 n/a
Total Free Profit Per Share: $0.79 $2.69 n/a
FD MCap / Gold Eq.: $22.71 $24.33 n/a
FD MCap / Silver Eq.: $0.27 $0.24 n/a
FD MCap / Per Metal
as % Spot Price:		 0.95% 0.75% n/a

Reserves &
Resources		 07/27/2024
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.42M 0.42M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $160.69M $516.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $160.69M $516.00M n/a
Max Profit / Current MCap: 18.921 56.701 n/a
Max Profit Per Share (Gold): $0.96 $3.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.96 $3.08 n/a
Total Free Profit Per Share: $0.89 $3.00 n/a
FD MCap / Gold Eq.: $20.39 $21.85 n/a
FD MCap / Silver Eq.: $0.24 $0.22 n/a
FD MCap / Per Metal
as % Spot Price:		 0.85% 0.67% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults