Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:AR
CAD
OTCMKTS:ARNGF
USD
Description
Argonaut Gold Inc are a gold focused mid-tier producer with four producing mines in Mexico and USA, one mine in development in Mexico and exploration properties. Currently they produce roughly 215koz. of gold per year. They have approximately 14Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~$305.85M which is a fall of roughly 15% over the last eleven months. As of 08/22/2023 they have ~$250M debt and ~$58M cash. They have 1,056M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$360.29M
$305.85M
12/04/2023
Total Assets:
$850.00M
$850.00M
01/12/2023
Total Liabilities:
$600.00M
$600.00M
01/12/2023
Current Assets:
$150.00M
$150.00M
01/12/2023
Current Liabilities:
$110.00M
$110.00M
01/12/2023
Total Debt:
$375.00M
$250.00M
08/22/2023
Cash:
$89.00M
$58.00M
08/22/2023
Enterprise Value:
$646.29M
$497.85M
10/10/1985
Cash Flow:
$49.58M
$88.95M
never
Cash Flow Multiple:
7.27
3.44
never
Net Debt to Cash Flow Ratio:
5.77
2.16
never
Finance within 1 year:
01/12/2023
Misc
01/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
836,000,000
1,056,000,000
12/04/2023
Shares (FD):
846,000,000
1,066,000,000
12/04/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
01/12/2023
Production (Gold Eq Oz.):
(guess) 250,000
(guess) 215,000
02/27/2023
Production (Silver Eq Oz.) :
(guess) 19,948,508
(guess) 18,438,905
02/27/2023
Initial CapEx (Outstanding):
n/a
n/a
01/12/2023
Funding Option:
n/a
n/a
01/12/2023
Documentation:
none
PRODUCER
12/04/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
10
04/13/2023
Resource Data
GOLD
01/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
7.00M
5.00M
05/06/2023
Measured & Indicated:
10.00M
11.00M
03/30/2023
Inferred:
1.50M
3.00M
03/30/2023
Reserves & Resources:
11.50M
14.00M
never
P L A U S I B L E
Proven & Probable:
5.60M
4.00M
05/06/2023
Measured & Indicated:
7.52M
7.84M
03/30/2023
Inferred:
0.60M
1.20M
03/30/2023
Reserves & Resources:
8.12M
9.04M
never
C U R R E N T
Annual Production:
(guess) 250,000oz.
(guess) 215,000oz.
02/27/2023
Cash Cost:
$1,200
$1,150
08/22/2023
Extra Operating Cost:
$500
$450
08/22/2023
Average Grade:
0.80 g/t
0.80 g/t
01/12/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/04/2023
F U T U R E
Proven & Probable:
11.00M
10.00M
05/06/2023
Annual Production:
450,000oz.
350,000oz.
05/06/2023
Cash Cost:
$1,100
$1,200
04/13/2023
Extra Operating Cost:
$450
$500
04/13/2023
SILVER
01/12/2023 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
01/12/2023
Measured & Indicated:
n/a
n/a
01/12/2023
Inferred:
n/a
n/a
01/12/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/12/2023
Measured & Indicated:
n/a
n/a
01/12/2023
Inferred:
n/a
n/a
01/12/2023
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
01/12/2023
Extra Operating Cost:
n/a
n/a
01/12/2023
Average Grade:
n/a
n/a
01/12/2023
Recovery Rate:
n/a
n/a
01/12/2023
F U T U R E
Proven & Probable:
n/a
n/a
01/12/2023
Annual Production:
n/a
n/a
01/12/2023
Cash Cost:
n/a
n/a
01/12/2023
Extra Operating Cost:
n/a
n/a
01/12/2023
Property
Last Analysis Data (01/12/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Thunder Bay, Ontario , Canada
Hercules
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Magino
100%
n/a
n/a
show
Needs a pre-feasibility study.
4 million oz deposit.
Another long life mine.
Exploration
Long Lac, Ontario , Canada
Milestone
100%
n/a
n/a
n/a
Exploration
Canada
West-Millennium
100%
n/a
n/a
n/a
Exploration
Canada
Wildgoose
100%
n/a
n/a
n/a
Production
Durando , Mexico
El Castillo
100%
n/a
n/a
show
Long life producing mine.
Development
Mexico , Mexico
Cerro Del Gallo
100%
25,000
Open Pit
show
900,000 oz (.6 gpt)
Development
Hermosillo , Mexico
La Colorada
100%
n/a
n/a
show
Long life producing mine.
Exploration
Mexico
Aurea Norte
100% (guess)
n/a
n/a
show
Early exploration. Some drilling.
Exploration
Mexico
Aurea Sur
100% (guess)
n/a
n/a
show
Early exploration. No drilling yet.
Exploration
Caborca , Mexico
Caborca Copper
100%
n/a
n/a
n/a
Exploration
Hermosillo , Mexico
Cochis Gold
100%
n/a
n/a
n/a
Exploration
Guadalajara, Jalisco , Mexico
Cocula
100%
n/a
n/a
n/a
Exploration
Tajitos , Mexico
Daniel
100%
n/a
n/a
n/a
Exploration
Puerto Vallarta , Mexico
El Capomo
100%
n/a
n/a
n/a
Exploration
Sahuaripa , Mexico
El Compa
100%
n/a
n/a
n/a
Exploration
Mexico
El Picacho
0%
n/a
n/a
n/a
Exploration
Caborca , Mexico
Glor
100%
n/a
n/a
n/a
Exploration
Culiacan , Mexico
La Fortuna
100%
n/a
n/a
n/a
Exploration
Sonora , Mexico
Llano Colorado
100%
n/a
n/a
n/a
Exploration
Caborca , Mexico
Manuel and Mel
100%
n/a
n/a
n/a
Exploration
Magdelena Area , Mexico
Nopal
100%
n/a
n/a
n/a
Exploration
Mexico
San Agustin
100%
n/a
n/a
show
2.5 million oz deposit. Low grade.
Purchased from Silver Standard for $75 million in 203.
Production scheduled for 2017.
Exploration
Concepcion Del Oro , Mexico
Tim Claims
100%
n/a
n/a
n/a
Exploration
Sonora , Mexico
Trincheras and Patricia
100%
n/a
n/a
n/a
Exploration
Douglas , Mexico
Valenzuela Silver Gold
100%
n/a
n/a
n/a
Development
Nevada , USA
Florida Canyon
100% (guess)
n/a
Open Pit
show
1.5 million oz open pit project.
$30 million capex.
Production scheduled for Q1 2017.
Exploration
Nevada , USA
Garden Gate Pass
100%
6,500
n/a
show
Located in the Cortez Trend. Early exploration.
Exploration
Nevada , USA
Independence Hill
100% (guess)
n/a
n/a
show
Early exploration
Exploration
Reno, Nv , USA
Jessup
100%
n/a
n/a
n/a
Exploration
Eureka Co, Nv , USA
Patty
60%
n/a
n/a
n/a
Exploration
Reno, Nv , USA
Wilco
100%
n/a
n/a
show
1 million oz deposit.
PEA completed.
Total Land Package Size (ha):
31,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Thunder Bay, Ontario , Canada
Hercules
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Magino
100%
n/a
n/a
show
Needs a pre-feasibility study.
4 million oz deposit.
Another long life mine.
Exploration
Long Lac, Ontario , Canada
Milestone
100%
n/a
n/a
n/a
Exploration
Canada
West-Millennium
100%
n/a
n/a
n/a
Exploration
Canada
Wildgoose
100%
n/a
n/a
n/a
Production
Durando , Mexico
El Castillo
100%
n/a
n/a
show
Long life producing mine.
Production
Hermosillo , Mexico
La Colorada
100%
n/a
Open Pit
show
Long life producing mine.
Production
Mexico
San Agustin
100%
n/a
n/a
show
2.5 million oz deposit. Low grade.
Purchased from Silver Standard for $75 million in 203.
Production scheduled for 2017.
Development
Mexico , Mexico
Cerro Del Gallo
100%
25,000
Open Pit
show
900,000 oz (.6 gpt)
Exploration
Mexico
Aurea Norte
100% (guess)
n/a
n/a
show
Early exploration. Some drilling.
Exploration
Mexico
Aurea Sur
100% (guess)
n/a
n/a
show
Early exploration. No drilling yet.
Exploration
Caborca , Mexico
Caborca Copper
100%
n/a
n/a
n/a
Exploration
Hermosillo , Mexico
Cochis Gold
100%
n/a
n/a
n/a
Exploration
Guadalajara, Jalisco , Mexico
Cocula
100%
n/a
n/a
n/a
Exploration
Tajitos , Mexico
Daniel
100%
n/a
n/a
n/a
Exploration
Puerto Vallarta , Mexico
El Capomo
100%
n/a
n/a
n/a
Exploration
Sahuaripa , Mexico
El Compa
100%
n/a
n/a
n/a
Exploration
Mexico
El Picacho
0%
n/a
n/a
n/a
Exploration
Caborca , Mexico
Glor
100%
n/a
n/a
n/a
Exploration
Culiacan , Mexico
La Fortuna
100%
n/a
n/a
n/a
Exploration
Sonora , Mexico
Llano Colorado
100%
n/a
n/a
n/a
Exploration
Caborca , Mexico
Manuel and Mel
100%
n/a
n/a
n/a
Exploration
Magdelena Area , Mexico
Nopal
100%
n/a
n/a
n/a
Exploration
Concepcion Del Oro , Mexico
Tim Claims
100%
n/a
n/a
n/a
Exploration
Sonora , Mexico
Trincheras and Patricia
100%
n/a
n/a
n/a
Exploration
Douglas , Mexico
Valenzuela Silver Gold
100%
n/a
n/a
n/a
Production
Nevada , USA
Florida Canyon
100% (guess)
n/a
Open Pit
show
1.5 million oz open pit project.
$30 million capex.
Production scheduled for Q1 2017.
Exploration
Nevada , USA
Garden Gate Pass
100%
6,500
n/a
show
Located in the Cortez Trend. Early exploration.
Exploration
Nevada , USA
Independence Hill
100% (guess)
n/a
n/a
show
Early exploration
Exploration
Reno, Nv , USA
Jessup
100%
n/a
n/a
n/a
Exploration
Eureka Co, Nv , USA
Patty
60%
n/a
n/a
n/a
Exploration
Reno, Nv , USA
Wilco
100%
n/a
n/a
show
1 million oz deposit.
PEA completed.
Total Land Package Size (ha):
31,500
Profitability (by resource)
Proven & Probable
01/12/2023 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.):
7.00M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
5.60M
4.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,110.48M
$1,654.80M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,110.48M
$1,654.80M
n/a
Max Profit / Current MCap:
3.082
5.411
n/a
Max Profit Per Share (Gold):
$1.31
$1.55
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.31
$1.55
n/a
Total Free Profit Per Share:
$0.74
$1.16
n/a
FD MCap / Gold Eq.:
$64.34
$76.46
n/a
FD MCap / Silver Eq.:
$0.81
$0.89
n/a
FD MCap / Per Metal as % Spot Price:
3.39%
3.80%
n/a
Measured & Indicated
01/12/2023 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.):
10.00M
11.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
7.52M
7.84M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,491.22M
$3,243.41M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,491.22M
$3,243.41M
n/a
Max Profit / Current MCap:
4.139
10.605
n/a
Max Profit Per Share (Gold):
$1.76
$3.04
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.76
$3.04
n/a
Total Free Profit Per Share:
$1.19
$2.65
n/a
FD MCap / Gold Eq.:
$47.91
$39.01
n/a
FD MCap / Silver Eq.:
$0.60
$0.45
n/a
FD MCap / Per Metal as % Spot Price:
2.52%
1.94%
n/a
Reserves & Resources
01/12/2023 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.):
11.50M
14.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
8.12M
9.04M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,610.20M
$3,739.85M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,610.20M
$3,739.85M
n/a
Max Profit / Current MCap:
4.469
12.228
n/a
Max Profit Per Share (Gold):
$1.90
$3.51
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.90
$3.51
n/a
Total Free Profit Per Share:
$1.33
$3.12
n/a
FD MCap / Gold Eq.:
$44.37
$33.83
n/a
FD MCap / Silver Eq.:
$0.56
$0.39
n/a
FD MCap / Per Metal as % Spot Price:
2.34%
1.68%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/08/2023
Spot Gold:
$1,898.30
$2,013.70
12/08/2023
Spot Silver:
$23.79
$23.48
12/08/2023
Gold:Silver Ratio:
79.79
85.76
12/08/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: