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

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$11.05M which is a fall of roughly 13% over the last eleven months. As of 07/30/2023 they have ~C$12M debt and ~C$3.65M cash. They have 111M 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 07/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $12.71M $11.05M 07/30/2023 $-1.66M
Total Assets: $105.89M $102.27M 07/30/2023 $-3.62M
Total Liabilities: $40.84M $39.45M 07/30/2023 $-1.40M
Current Assets: $18.91M $18.26M 07/30/2023 $-0.65M
Current Liabilities: $15.88M $15.34M 07/30/2023 $-0.54M
Total Debt: $12.86M $12.42M 07/30/2023 $-0.44M
Cash: $3.78M $3.65M 07/30/2023 $-0.13M
Enterprise Value: $21.78M $19.81M 08/18/1970 $-1.97M
Cash Flow: $-1.52M $11.23M never $12.75M
Cash Flow Multiple: 0.00 0.98 never 0.98
Net Debt to
Cash Flow Ratio:
n/a 0.78 never 0.78
Finance within 1 year: 07/30/2023 n/a
Misc 07/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 111,000,000 111,000,000 07/30/2023 0
Shares (FD): 168,000,000 168,000,000 07/30/2023 0
Insider Ownership: n/a 30% 03/25/2024 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 07/30/2023 n/a
Production (Gold Eq Oz.): (guess) 
35,000
(guess) 
35,000
07/30/2023 0
Production (Silver Eq Oz.): (guess) 
2,819,308
(guess) 
2,746,045
07/30/2023 -73,264
Initial CapEx (Outstanding): $33.00M
259.71% of MCap
$33.00M
298.78% of MCap
07/30/2023 $0.00M
Funding Option: n/a n/a 07/30/2023 n/a
Documentation: none PRODUCER 03/25/2024 n/a
Future MCap Modifier: 0.06
High costs
0.06
High costs
07/30/2023 0
Cash Flow Multiplier: 3 3 07/30/2023 0.00

Resource Data

GOLD 07/30/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.20M 0.20M 07/30/2023 0.00M
Measured & Indicated: 0.50M 0.50M 07/30/2023 0.00M
Inferred: 0.10M 0.10M 07/30/2023 0.00M
Reserves & Resources: 0.60M 0.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.17M 0.17M 07/30/2023 0.00M
Measured & Indicated: 0.37M 0.37M 07/30/2023 0.00M
Inferred: 0.04M 0.04M 07/30/2023 0.00M
Reserves & Resources: 0.42M 0.42M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
35,000oz.
(guess) 
35,000oz.
07/30/2023 0oz.
Cash Cost: $1,400 $1,400 07/30/2023 $0.00
Extra Operating Cost: $600 $600 07/30/2023 $0.00
Total: $2,000 $2,000 07/30/2023 $0.00
Margin (Free Cash Flow): $-43 $321 (14%) $364.20
G
R
A
D
E
Underground (Avg): 0.80 g/t n/a 03/25/2024 n/a
Open Pit (Avg): n/a 0.80 g/t 03/25/2024 0.80 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/25/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 07/30/2023 0.00M
Annual Production: 40,000oz. 40,000oz. 07/30/2023 0oz.
Cash Cost: $1,200 $1,200 07/30/2023 $0
Extra Operating Cost: $550 $550 07/30/2023 $0
SILVER 07/30/2023
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 07/30/2023 0.00M
Measured & Indicated: n/a n/a 07/30/2023 0.00M
Inferred: n/a n/a 07/30/2023 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 07/30/2023 0.00M
Measured & Indicated: n/a n/a 07/30/2023 0.00M
Inferred: n/a n/a 07/30/2023 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 07/30/2023 $0.00
Extra Operating Cost: n/a n/a 07/30/2023 $0.00
Total: n/a n/a 07/30/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/30/2023 n/a
Open Pit (Avg): n/a n/a 07/30/2023 n/a
Recovery Rate: n/a n/a 07/30/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/30/2023 0.00M
Annual Production: n/a n/a 07/30/2023 n/a
Cash Cost: n/a n/a 07/30/2023 n/a
Extra Operating Cost: n/a n/a 07/30/2023 n/a

Property

Last Analysis Data  (07/30/2023)
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
07/30/2023
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.42M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.17M 0.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.36M
Maximum Profit (Gold): $-7.38M $54.54M n/a $61.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-7.38M $54.54M n/a $61.91M
Max Profit / Current MCap: n/a 4.938 n/a 5.518
Max Profit Per Share (Gold): $-0.04 $0.32 n/a $0.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.32 n/a $0.37
Total Free Profit Per Share: $0.00 $0.23 n/a $0.23
FD MCap / Gold Eq.: $74.74 $64.97 n/a $-9.77
FD MCap / Silver Eq.: $0.93 $0.83 n/a $-0.10
FD MCap / Per Metal
as % Spot Price:
3.82% 2.80% n/a -1.02%
Measured &
Indicated
07/30/2023
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.37M 0.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.78M
Maximum Profit (Gold): $-16.23M $119.98M n/a $136.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-16.23M $119.98M n/a $136.21M
Max Profit / Current MCap: n/a 10.863 n/a 12.140
Max Profit Per Share (Gold): $-0.10 $0.71 n/a $0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.10 $0.71 n/a $0.81
Total Free Profit Per Share: $0.00 $0.62 n/a $0.62
FD MCap / Gold Eq.: $33.97 $29.53 n/a $-4.44
FD MCap / Silver Eq.: $0.42 $0.38 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:
1.74% 1.27% n/a -0.46%

Reserves &
Resources
07/30/2023
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.42M 0.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.87M
Maximum Profit (Gold): $-18.08M $133.61M n/a $151.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-18.08M $133.61M n/a $151.69M
Max Profit / Current MCap: n/a 12.097 n/a 13.520
Max Profit Per Share (Gold): $-0.11 $0.80 n/a $0.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.11 $0.80 n/a $0.90
Total Free Profit Per Share: $0.00 $0.71 n/a $0.71
FD MCap / Gold Eq.: $30.51 $26.52 n/a $-3.99
FD MCap / Silver Eq.: $0.38 $0.34 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:
1.56% 1.14% n/a -0.42%

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.     ×