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

Ascot Resources Ltd

www: www.ascotresources.ca   email: khowe@ascotgold.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

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 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$127.32M which is a fall of roughly 60% over the last six months. As of 02/04/2022 they have ~C$81M debt and ~C$45.75M cash. They have 376M 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 02/04/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $317.38M $127.32M 02/04/2022 $-190.06M
Total Assets: $86.51M $85.30M 02/04/2022 $-1.22M
Total Liabilities: $27.53M $27.14M 02/04/2022 $-0.39M
Current Assets: $46.40M $45.75M 02/04/2022 $-0.65M
Current Liabilities: $14.16M $13.96M 02/04/2022 $-0.20M
Total Debt: $82.58M $81.42M 02/04/2022 $-1.16M
Cash: $46.40M $45.75M 02/04/2022 $-0.65M
Enterprise Value: $353.56M $162.99M 03/02/1975 $-190.57M
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: 02/04/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/04/2022 0.00%
Misc 02/04/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 376,351,000 376,351,000 02/04/2022 0
Shares (FD): 395,639,000 395,639,000 02/04/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2023 02/04/2022 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
02/04/2022 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
02/04/2022 0
Initial CapEx (Outstanding): $175.00M
55.14% of Mkt.Cap
$175.00M
137.45% of Mkt.Cap
02/04/2022 $0.00M
Funding Option: n/a (guess)  Debt Financing 02/04/2022 n/a
Documentation: none FS 06/30/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/04/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.00M 2.00M 02/04/2022 0.00M
Measured & Indicated: 2.00M 2.00M 02/04/2022 0.00M
Inferred: 2.00M 2.00M 02/04/2022 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.80M 1.80M 02/04/2022 0.00M
Measured & Indicated: 1.80M 1.80M 02/04/2022 0.00M
Inferred: 0.90M 0.90M 02/04/2022 0.00M
Reserves & Resources: 2.70M 2.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/04/2022 $50.00
Extra Operating Cost: n/a n/a 02/04/2022 $0.00
Average Grade: 7.00 g/t 7.00 g/t 02/04/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/30/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 02/04/2022 0.00M
Annual Production: 180,000oz. 180,000oz. 02/04/2022 0oz.
Cash Cost: $700 $750 02/04/2022 $50
Extra Operating Cost: $450 $450 02/04/2022 $0
SILVER 02/04/2022
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 02/04/2022 0.00M
Measured & Indicated: n/a n/a 02/04/2022 0.00M
Inferred: n/a n/a 02/04/2022 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 02/04/2022 0.00M
Measured & Indicated: n/a n/a 02/04/2022 0.00M
Inferred: n/a n/a 02/04/2022 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 02/04/2022 $0.00
Extra Operating Cost: n/a n/a 02/04/2022 $0.00
Average Grade: n/a n/a 02/04/2022 n/a
Recovery Rate: n/a n/a 02/04/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/04/2022 0.00M
Annual Production: n/a n/a 02/04/2022 n/a
Cash Cost: n/a n/a 02/04/2022 n/a
Extra Operating Cost: n/a n/a 02/04/2022 n/a

Property

Last Analysis Data  (02/04/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Red Mountain 100% (guess) 17,000 n/a 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.
Exploration British Columbia, Canada Dilworth - Premier 100% (guess) 10,000 Both show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exploration Stewart, Bc, Canada Swamp Point 100% n/a n/a n/a
Exploration North Carolina, USA Champion Hills 100% (guess) n/a n/a n/a
Exploration North Carolina, USA Earnhardt South-Sawyer 100% n/a n/a n/a
Exploration North Carolina, USA Hoover Hill 100% n/a n/a n/a
Exploration Nc, USA Jerico Hill 100% n/a n/a n/a
Exploration Charlotte, Nc, USA Jones-Keystone 0% n/a n/a n/a
Exploration Charlotte, Nc, USA Loflin 0% n/a n/a n/a
Exploration Washington, USA Mt Margaret 100% n/a Open Pit 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%).
Exploration North Carolina, USA Silver Hill 0% n/a n/a n/a
Exploration North Carolina, USA Silver Valley 0% n/a n/a n/a
Total Land Package Size (ha): 27,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Red Mountain 100% (guess) 17,000 n/a 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.
Exploration British Columbia, Canada Dilworth - Premier 100% (guess) 10,000 Both show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
Exploration Stewart, Bc, Canada Swamp Point 100% n/a n/a n/a
Exploration North Carolina, USA Champion Hills 100% (guess) n/a n/a n/a
Exploration North Carolina, USA Earnhardt South-Sawyer 100% n/a n/a n/a
Exploration North Carolina, USA Hoover Hill 100% n/a n/a n/a
Exploration Nc, USA Jerico Hill 100% n/a n/a n/a
Exploration Charlotte, Nc, USA Jones-Keystone 0% n/a n/a n/a
Exploration Charlotte, Nc, USA Loflin 0% n/a n/a n/a
Exploration Washington, USA Mt Margaret 100% n/a Open Pit 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%).
Exploration North Carolina, USA Silver Hill 0% n/a n/a n/a
Exploration North Carolina, USA Silver Valley 0% n/a n/a n/a
Total Land Package Size (ha): 27,000  

Profitability (by resource)

Proven &
Probable
02/04/2022
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.19M
Maximum Profit (Gold): $819.38M $803.88M n/a $-15.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $819.38M $803.88M n/a $-15.50M
Max Profit / Current MCap: 2.582 6.314 n/a 3.732
Max Profit Per Share (Gold): $2.07 $2.03 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.07 $2.03 n/a $-0.04
Total Free Profit Per Share: $1.05 $1.62 n/a $0.57
FD Mkt. Cap / Gold Eq.: $176.32 $70.73 n/a $-105.59
FD Mkt. Cap / Silver Eq.: $2.22 $0.83 n/a $-1.39
FD Mkt. Cap / Per Metal
as % Spot Price:
9.79% 3.85% n/a -5.95%
Measured &
Indicated
02/04/2022
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.19M
Maximum Profit (Gold): $819.38M $803.88M n/a $-15.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $819.38M $803.88M n/a $-15.50M
Max Profit / Current MCap: 2.582 6.314 n/a 3.732
Max Profit Per Share (Gold): $2.07 $2.03 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.07 $2.03 n/a $-0.04
Total Free Profit Per Share: $1.05 $1.62 n/a $0.57
FD Mkt. Cap / Gold Eq.: $176.32 $70.73 n/a $-105.59
FD Mkt. Cap / Silver Eq.: $2.22 $0.83 n/a $-1.39
FD Mkt. Cap / Per Metal
as % Spot Price:
9.79% 3.85% n/a -5.95%

Reserves &
Resources
02/04/2022
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 22.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.70M 2.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.29M
Maximum Profit (Gold): $1,229.07M $1,205.82M n/a $-23.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,229.07M $1,205.82M n/a $-23.25M
Max Profit / Current MCap: 3.873 9.471 n/a 5.598
Max Profit Per Share (Gold): $3.11 $3.05 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.11 $3.05 n/a $-0.06
Total Free Profit Per Share: $2.09 $2.63 n/a $0.55
FD Mkt. Cap / Gold Eq.: $117.55 $47.15 n/a $-70.39
FD Mkt. Cap / Silver Eq.: $1.48 $0.55 n/a $-0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
6.53% 2.57% n/a -3.96%

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.     ×