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

Ascot Resources Ltd

www: www.ascotresources.ca   email: khowe@ascotgold.com
Category: Junior: Late Stage Developer
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, late stage development company with one mine in development in Canada and exploration properties. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$252.6M which is a fall of roughly 16% over the last four months. As of 02/04/2023 they have ~C$33M debt and ~C$17.87M cash. They have 545M 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 02/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $301.17M $252.60M 02/04/2023
Total Assets: $291.07M $289.64M 02/04/2023
Total Liabilities: $58.36M $58.08M 02/04/2023
Current Assets: $20.95M $20.85M 02/04/2023
Current Liabilities: $11.22M $11.17M 02/04/2023
Total Debt: $32.92M $32.76M 02/04/2023
Cash: $17.96M $17.87M 02/04/2023
Enterprise Value: $316.14M $267.49M 06/23/1978
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: 02/04/2023
Misc 02/04/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 545,000,000 545,000,000 02/04/2023
Shares (FD): 575,000,000 575,000,000 02/04/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2024 02/04/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/04/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/04/2023
Initial CapEx (Outstanding): $120.00M
39.84% of MCap		 $120.00M
47.51% of MCap 		02/04/2023
Funding Option: n/a (guess)  Debt Financing 02/04/2023
Documentation: none FS 04/17/2023
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 04/24/2023
Cash Flow Multiplier: 5 8 04/17/2023

Resource Data

GOLD 02/04/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 02/04/2023
Measured & Indicated: 2.00M 2.00M 02/04/2023
Inferred: 2.00M 2.00M 02/04/2023
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 02/04/2023
Measured & Indicated: 1.80M 1.80M 02/04/2023
Inferred: 0.90M 0.90M 02/04/2023
Reserves & Resources: 2.70M 2.70M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/04/2023
Extra Operating Cost: n/a n/a 02/04/2023
Average Grade: 7.00 g/t 7.00 g/t 02/04/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 02/04/2023
Annual Production: 125,000oz. 125,000oz. 02/04/2023
Cash Cost: $850 $950 04/17/2023
Extra Operating Cost: $500 $500 02/04/2023
SILVER 02/04/2023
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 02/04/2023
Measured & Indicated: n/a n/a 02/04/2023
Inferred: n/a n/a 02/04/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/04/2023
Measured & Indicated: n/a n/a 02/04/2023
Inferred: n/a n/a 02/04/2023
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 02/04/2023
Extra Operating Cost: n/a n/a 02/04/2023
Average Grade: n/a n/a 02/04/2023
Recovery Rate: n/a n/a 02/04/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/04/2023
Annual Production: n/a n/a 02/04/2023
Cash Cost: n/a n/a 02/04/2023
Extra Operating Cost: n/a n/a 02/04/2023

Property

Last Analysis Data  (02/04/2023)
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		 02/04/2023
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.): 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.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $925.56M $895.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $925.56M $895.14M n/a
Max Profit / Current MCap: 3.073 3.544 n/a
Max Profit Per Share (Gold): $1.61 $1.56 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.61 $1.56 n/a
Total Free Profit Per Share: $0.91 $0.97 n/a
FD MCap / Gold Eq.: $167.32 $140.33 n/a
FD MCap / Silver Eq.: $2.01 $1.70 n/a
FD MCap / Per Metal
as % Spot Price:		 8.98% 7.21% n/a
Measured &
Indicated		 02/04/2023
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.): 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.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $925.56M $895.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $925.56M $895.14M n/a
Max Profit / Current MCap: 3.073 3.544 n/a
Max Profit Per Share (Gold): $1.61 $1.56 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.61 $1.56 n/a
Total Free Profit Per Share: $0.91 $0.97 n/a
FD MCap / Gold Eq.: $167.32 $140.33 n/a
FD MCap / Silver Eq.: $2.01 $1.70 n/a
FD MCap / Per Metal
as % Spot Price:		 8.98% 7.21% n/a

Reserves &
Resources		 02/04/2023
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,388.34M $1,342.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,388.34M $1,342.71M n/a
Max Profit / Current MCap: 4.610 5.316 n/a
Max Profit Per Share (Gold): $2.41 $2.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.41 $2.34 n/a
Total Free Profit Per Share: $1.71 $1.75 n/a
FD MCap / Gold Eq.: $111.55 $93.55 n/a
FD MCap / Silver Eq.: $1.34 $1.13 n/a
FD MCap / Per Metal
as % Spot Price:		 5.98% 4.80% n/a

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.     ×