Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Cambria Gold Mines

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

Symbol Data

Symbol Currency
CVE:AOT.H CAD
OTCMKTS:AOTVF USD

Description

Cambria Gold Mines are a gold focused junior, late stage developer with two mines in development in Canada and exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$380.45M which is a fall of roughly 2% over the last three weeks. As of 02/09/2026 they have ~C$36M debt and ~C$54.78M cash. They have 181M 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 02/09/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $386.85M $380.45M 02/09/2026 $-6.41M
MCap (OS): $240.62M $236.63M 02/09/2026 $-3.98M
Total Assets: $285.71M $284.12M 02/09/2026 $-1.59M
Total Liabilities: $57.29M $56.97M 02/09/2026 $-0.32M
Current Assets: $55.09M $54.78M 02/09/2026 $-0.31M
Current Liabilities: $11.02M $10.96M 02/09/2026 $-0.06M
Total Debt: $35.99M $35.79M 02/09/2026 $-0.20M
Cash: $55.09M $54.78M 02/09/2026 $-0.31M
Debt (Net): $-19.10M $-18.99M $0.11M
Enterprise Value: $367.76M $361.46M $-6.30M
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: 02/09/2026 n/a
Misc 02/09/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 181,000,001 181,000,001 02/09/2026 0
Shares (FD): 291,000,001 291,000,001 02/09/2026 0
Insider Ownership: n/a n/a 02/09/2026 n/a
Dividend (Annual): n/a n/a 02/14/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 05/01/2028 02/09/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/09/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/09/2026
Development Phase: Under Construction Under Construction 02/09/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 02/09/2026 0
Cash Flow Multiple: 8 8 02/09/2026 0.00

Resource Data

GOLD 02/09/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 02/09/2026 0.00M
Measured & Indicated: 1.50M 1.50M 02/09/2026 0.00M
Inferred: 1.00M 1.00M 02/09/2026 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.54M 0.54M 02/09/2026 0.00M
Measured & Indicated: 1.19M 1.19M 02/09/2026 0.00M
Inferred: 0.45M 0.45M 02/09/2026 0.00M
Reserves & Resources: 1.64M 1.64M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/09/2026 $0.00
Extra Operating Cost: n/a n/a 02/09/2026 $0.00
Total: $2,900 $2,900 02/09/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 02/09/2026 n/a
Open Pit (Avg): n/a n/a 02/09/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/14/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 02/09/2026 0.00M
Annual Production: 125,000oz. 125,000oz. 02/09/2026 0oz.
Cash Cost: $1,900 $1,900 02/09/2026 $0
Extra Operating Cost: $1,000 $1,000 02/09/2026 $0
SILVER 02/09/2026
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 02/09/2026 0.00M
Measured & Indicated: n/a n/a 02/09/2026 0.00M
Inferred: n/a n/a 02/09/2026 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 02/09/2026 0.00M
Measured & Indicated: n/a n/a 02/09/2026 0.00M
Inferred: n/a n/a 02/09/2026 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 02/09/2026 $0.00
Extra Operating Cost: n/a n/a 02/09/2026 $0.00
Total: n/a n/a 02/09/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/09/2026 n/a
Open Pit (Avg): n/a n/a 02/09/2026 n/a
Recovery Rate: n/a n/a 02/09/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/09/2026 0.00M
Annual Production: n/a n/a 02/09/2026 n/a
Cash Cost: n/a n/a 02/09/2026 n/a
Extra Operating Cost: n/a n/a 02/09/2026 n/a

Property

Last Analysis Data  (02/09/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Premier
100 show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.

Size: 10,000 ha
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.

Size: 17,000 ha
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
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Premier
100 show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.

Size: 10,000 ha
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.

Size: 17,000 ha
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

Profitability (by resource)

Proven &
Probable		 02/09/2026
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.91M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.82M
Maximum Profit (Gold): $1,146.41M $1,224.54M n/a $78.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,146.41M $1,224.54M n/a $78.12M
Max Profit / Current MCap: 2.963 3.219 n/a 0.255
Max Profit Per Share (Gold): $3.94 $4.21 n/a $0.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.94 $4.21 n/a $0.27
Total Free Profit Per Share: $2.13 $2.42 n/a $0.29
FD MCap / Gold Eq.: $716.39 $704.53 n/a $-11.86
FD MCap / Silver Eq.: $11.62 $11.71 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 14.26% 13.63% n/a -0.63%
EV / Gold Eq.: $681.03 $669.36 n/a $-11.67
EV / Silver Eq.: $11.04 $11.13 n/a $0.08
EV / Per Metal
as % Spot Price:		 13.56% 12.95% n/a -0.61%
Measured &
Indicated		 02/09/2026
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.28M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.19M 1.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.80M
Maximum Profit (Gold): $2,522.11M $2,693.98M n/a $171.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,522.11M $2,693.98M n/a $171.87M
Max Profit / Current MCap: 6.520 7.081 n/a 0.562
Max Profit Per Share (Gold): $8.67 $9.26 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.67 $9.26 n/a $0.59
Total Free Profit Per Share: $6.86 $7.47 n/a $0.61
FD MCap / Gold Eq.: $325.63 $320.24 n/a $-5.39
FD MCap / Silver Eq.: $5.28 $5.32 n/a $0.04
FD MCap / Per Metal
as % Spot Price:		 6.48% 6.20% n/a -0.29%
EV / Gold Eq.: $309.56 $304.26 n/a $-5.30
EV / Silver Eq.: $5.02 $5.06 n/a $0.04
EV / Per Metal
as % Spot Price:		 6.16% 5.89% n/a -0.28%

Reserves &
Resources		 02/09/2026
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.80M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.64M 1.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.49M
Maximum Profit (Gold): $3,477.46M $3,714.43M n/a $236.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,477.46M $3,714.43M n/a $236.97M
Max Profit / Current MCap: 8.989 9.763 n/a 0.774
Max Profit Per Share (Gold): $11.95 $12.76 n/a $0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.95 $12.76 n/a $0.81
Total Free Profit Per Share: $10.14 $10.97 n/a $0.83
FD MCap / Gold Eq.: $236.17 $232.26 n/a $-3.91
FD MCap / Silver Eq.: $3.83 $3.86 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 4.70% 4.49% n/a -0.21%
EV / Gold Eq.: $224.51 $220.67 n/a $-3.85
EV / Silver Eq.: $3.64 $3.67 n/a $0.03
EV / Per Metal
as % Spot Price:		 4.47% 4.27% n/a -0.20%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults