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

Ascot Resources Ltd

www: www.ascotresources.ca   email: info@ascotgold.com
Category: Junior: Near-term 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
TSE:AOT CAD
OTCMKTS:AOTVF USD

Description

Ascot Resources Ltd are a gold focused junior, near-term producer with one mine in development in Canada and exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$111.27M which is a fall of roughly 21% over the last four months. As of 02/04/2025 they have ~C$36M debt and ~C$7.36M cash. They have 1,482M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $140.42M $111.27M 02/20/2025
Total Assets: $269.89M $286.45M 02/04/2025
Total Liabilities: $54.12M $57.44M 02/04/2025
Current Assets: $16.65M $17.67M 02/04/2025
Current Liabilities: $10.41M $11.05M 02/04/2025
Total Debt: $34.00M $36.08M 02/04/2025
Cash: $6.94M $7.36M 02/04/2025
Enterprise Value: $167.48M $139.99M 06/09/1974
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 02/04/2025
Misc 02/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 982,832,352 1,482,000,000 02/20/2025
Shares (FD): 1,094,000,000 1,679,000,000 02/20/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 05/01/2025 02/04/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/04/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/04/2025
Initial CapEx (Outstanding): $225.00M
160.24% of MCap		 $225.00M
202.21% of MCap 		02/04/2025
Funding Option: n/a (guess)  Debt Financing 02/04/2025
Documentation: none FS 06/01/2025
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 09/06/2024
Cash Flow Multiplier: 10 10 01/22/2024

Resource Data

GOLD 02/04/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 02/04/2025
Measured & Indicated: 1.00M 1.00M 02/04/2025
Inferred: 1.00M 1.00M 02/04/2025
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.54M 0.54M 02/04/2025
Measured & Indicated: 0.83M 0.83M 02/04/2025
Inferred: 0.45M 0.45M 02/04/2025
Reserves & Resources: 1.28M 1.28M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/04/2025
Extra Operating Cost: n/a n/a 02/04/2025
Total: $1,700 $1,700 02/04/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 02/04/2025
Open Pit (Avg): n/a n/a 02/02/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/01/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 02/04/2025
Annual Production: 125,000oz. 125,000oz. 02/04/2025
Cash Cost: $1,100 $1,100 02/04/2025
Extra Operating Cost: $600 $600 02/04/2025
SILVER 02/04/2025
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 02/04/2025
Measured & Indicated: n/a n/a 02/04/2025
Inferred: n/a n/a 02/04/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/04/2025
Measured & Indicated: n/a n/a 02/04/2025
Inferred: n/a n/a 02/04/2025
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 02/04/2025
Extra Operating Cost: n/a n/a 02/04/2025
Total: n/a n/a 02/04/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/04/2025
Open Pit (Avg): n/a n/a 02/02/2024
Recovery Rate: n/a n/a 02/04/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/04/2025
Annual Production: n/a n/a 02/04/2025
Cash Cost: n/a n/a 02/04/2025
Extra Operating Cost: n/a n/a 02/04/2025

Property

Last Analysis Data  (02/04/2025)
Stage Name Owned Au Ag Cu Notes
Dev Red Mountain 100% show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exp Swamp Point 100% n/a
Exp Champion Hills 100% n/a
Exp Earnhardt South-Sawyer 100% n/a
Exp Hoover Hill 100% n/a
Exp Jerico Hill 100% n/a
Exp Jones-Keystone 0% n/a
Exp Loflin 0% n/a
Exp Mt Margaret 100% show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill 0% n/a
Exp Silver Valley 0% n/a
Total Land Package Size (ha): 27,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Red Mountain 100% show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exp Swamp Point 100% n/a
Exp Champion Hills 100% n/a
Exp Earnhardt South-Sawyer 100% n/a
Exp Hoover Hill 100% n/a
Exp Jerico Hill 100% n/a
Exp Jones-Keystone 0% n/a
Exp Loflin 0% n/a
Exp Mt Margaret 100% show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill 0% n/a
Exp Silver Valley 0% n/a
Total Land Package Size (ha): 27,000  

Profitability (by resource)

Proven &
Probable		 02/04/2025
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.: 0.54M 0.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $616.25M $914.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $616.25M $914.60M n/a
Max Profit / Current MCap: 4.389 8.219 n/a
Max Profit Per Share (Gold): $0.56 $0.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.56 $0.54 n/a
Total Free Profit Per Share: $0.38 $0.45 n/a
FD MCap / Gold Eq.: $260.03 $206.06 n/a
FD MCap / Silver Eq.: $2.93 $2.20 n/a
FD MCap / Per Metal
as % Spot Price:		 9.15% 6.07% n/a
Measured &
Indicated		 02/04/2025
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $944.91M $1,402.38M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $944.91M $1,402.38M n/a
Max Profit / Current MCap: 6.729 12.603 n/a
Max Profit Per Share (Gold): $0.86 $0.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.86 $0.84 n/a
Total Free Profit Per Share: $0.68 $0.75 n/a
FD MCap / Gold Eq.: $169.59 $134.39 n/a
FD MCap / Silver Eq.: $1.91 $1.44 n/a
FD MCap / Per Metal
as % Spot Price:		 5.97% 3.96% n/a

Reserves &
Resources		 02/04/2025
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.28M 1.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,458.45M $2,164.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,458.45M $2,164.55M n/a
Max Profit / Current MCap: 10.387 19.453 n/a
Max Profit Per Share (Gold): $1.33 $1.29 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.33 $1.29 n/a
Total Free Profit Per Share: $1.15 $1.20 n/a
FD MCap / Gold Eq.: $109.87 $87.07 n/a
FD MCap / Silver Eq.: $1.24 $0.93 n/a
FD MCap / Per Metal
as % Spot Price:		 3.87% 2.57% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults