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

Antioquia Gold Inc

www: www.antioquiagoldinc.com   email: info@antioquiagoldinc.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AGD CAD
OTCMKTS:AGDXF USD

Description

Antioquia Gold Inc are a gold focused junior, late stage development company with one mine in development in Colombia and exploration properties. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$22.02M which is a rise of roughly 50% over the last eight months. As of 01/21/2019 they have ~C$59M debt and ~C$8.28M cash. They have 949M 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 01/21/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $14.70M $22.02M 01/21/2019 $7.32M
Total Assets: $75.37M $75.27M 01/21/2019 $-0.10M
Total Liabilities: $60.30M $60.21M 01/21/2019 $-0.08M
Current Assets: $8.29M $8.28M 01/21/2019 $-0.01M
Current Liabilities: $58.79M $58.71M 01/21/2019 $-0.08M
Total Debt: $59.54M $59.46M 01/21/2019 $-0.08M
Cash: $8.29M $8.28M 01/21/2019 $-0.01M
Enterprise Value: $65.95M $73.20M 04/26/1972 $7.25M
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: 01/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/21/2019 0.00%
Misc 01/21/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 949,000,000 949,000,000 01/21/2019 0
Shares (FD): 975,000,000 975,000,000 01/21/2019 0
Insider Ownership: n/a 50% 01/21/2019 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/21/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/21/2019 0
Initial CapEx (Outstanding): $75.00M
510.31% of Mkt.Cap
$75.00M
340.68% of Mkt.Cap
01/21/2019 $0.00M
Funding Option: n/a (guess)  Debt Financing 01/21/2019 n/a
Documentation: none none 01/21/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/21/2019
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 01/21/2019 0.00M
Measured & Indicated: 0.10M 0.10M 01/21/2019 0.00M
Inferred: 0.10M 0.10M 01/21/2019 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/21/2019 0.00M
Measured & Indicated: 0.07M 0.07M 01/21/2019 0.00M
Inferred: 0.05M 0.05M 01/21/2019 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/21/2019 $0.00
Extra Operating Cost: n/a n/a 01/21/2019 $0.00
Average Grade: 5.00 g/t 5.00 g/t 01/21/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/21/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 01/21/2019 0.00M
Annual Production: 30,000oz. 30,000oz. 01/21/2019 0oz.
Cash Cost: $800 $800 01/21/2019 $0
Extra Operating Cost: $350 $350 01/21/2019 $0
SILVER 01/21/2019
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 01/21/2019 0.00M
Measured & Indicated: n/a n/a 01/21/2019 0.00M
Inferred: n/a n/a 01/21/2019 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 01/21/2019 0.00M
Measured & Indicated: n/a n/a 01/21/2019 0.00M
Inferred: n/a n/a 01/21/2019 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 01/21/2019 $0.00
Extra Operating Cost: n/a n/a 01/21/2019 $0.00
Average Grade: n/a n/a 01/21/2019 n/a
Recovery Rate: n/a n/a 01/21/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/21/2019 0.00M
Annual Production: n/a n/a 01/21/2019 n/a
Cash Cost: n/a n/a 01/21/2019 n/a
Extra Operating Cost: n/a n/a 01/21/2019 n/a

Property

Last Analysis Data  (01/21/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Medellin, Colombia Cisneros 100% 5,600 n/a show
Phase 2 drilling completed in 2012 (163 holes on two deposits). Fast tracking mine to development. Their goal is to produce in 2016, starting at 30,000 oz. With phase 2 possibly reaching 50,000 oz.
Exploration Medellin, Colombia Aquadas 100% n/a n/a n/a
Exploration Medellin, Colombia Caideco 100% n/a n/a n/a
Exploration Medellin, Colombia Concordia-Betulia 100% n/a n/a n/a
Exploration Medellin, Colombia Gavia 100% n/a n/a n/a
Exploration Medellin, Colombia Jerico 100% n/a n/a n/a
Exploration Medellin, Colombia Manizales Norte 100% n/a n/a n/a
Total Land Package Size (ha): 5,600  

Profitability (by resource)

Proven &
Probable
01/21/2019
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
01/21/2019
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.): 0.10M 0.10M 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.: 0.07M 0.07M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): $6.53M $17.49M n/a $10.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6.53M $17.49M n/a $10.96M
Max Profit / Current MCap: 0.444 0.795 n/a 0.350
Max Profit Per Share (Gold): $0.01 $0.02 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.02 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $204.12 $305.77 n/a $101.64
FD Mkt. Cap / Silver Eq.: $2.43 $3.64 n/a $1.21
FD Mkt. Cap / Per Metal
as % Spot Price:
15.95% 20.42% n/a 4.47%

Reserves &
Resources
01/21/2019
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.): 0.20M 0.20M 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.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): $10.61M $28.43M n/a $17.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10.61M $28.43M n/a $17.81M
Max Profit / Current MCap: 0.722 1.291 n/a 0.569
Max Profit Per Share (Gold): $0.01 $0.03 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.03 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.61 $188.16 n/a $62.55
FD Mkt. Cap / Silver Eq.: $1.50 $2.24 n/a $0.74
FD Mkt. Cap / Per Metal
as % Spot Price:
9.82% 12.57% n/a 2.75%

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.