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: Mid-tier 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 mid-tier 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$347.19M which is a rise of roughly 14% over the last four months. As of 05/17/2024 they have ~C$32M debt and ~C$19.7M cash. They have 624M 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 02/02/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $303.87M $347.19M 05/17/2024 $43.32M
Total Assets: $290.63M $283.78M 02/02/2024 $-6.85M
Total Liabilities: $58.28M $56.90M 02/02/2024 $-1.37M
Current Assets: $60.52M $17.51M 05/17/2024 $-43.01M
Current Liabilities: $11.21M $10.94M 02/02/2024 $-0.26M
Total Debt: $52.30M $32.10M 05/17/2024 $-20.20M
Cash: $60.52M $19.70M 05/17/2024 $-40.82M
Enterprise Value: $295.65M $359.59M 05/24/1981 $63.94M
Cash Flow: $0.00M $98.33M never $98.33M
Cash Flow Multiple: 0.00 3.53 never 3.53
Net Debt to
Cash Flow Ratio:
n/a 0.13 never 0.13
Finance within 1 year: 02/02/2024 n/a
Misc 02/02/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 612,000,000 624,091,685 05/17/2024 12,091,685
Shares (FD): 656,000,000 689,742,603 05/17/2024 33,742,603
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 04/01/2024 02/02/2024 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
100,000
04/09/2024 100,000
Production (Silver Eq Oz.): (guess) 
0
(guess) 
7,700,660
04/09/2024 7,700,660
Initial CapEx (Outstanding): $225.00M
74.04% of MCap
$225.00M
64.81% of MCap
02/02/2024 $0.00M
Funding Option: n/a (guess)  Debt Financing 02/02/2024 n/a
Documentation: none PRODUCER 05/17/2024 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
0.2
Developer: Near-term Producer
04/24/2023 0
Cash Flow Multiplier: 10 10 01/22/2024 0.00

Resource Data

GOLD 02/02/2024
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 02/02/2024 0.00M
Measured & Indicated: 2.00M 2.00M 02/02/2024 0.00M
Inferred: 2.00M 2.00M 02/02/2024 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 02/02/2024 0.00M
Measured & Indicated: 1.80M 1.80M 02/02/2024 0.00M
Inferred: 0.90M 0.90M 02/02/2024 0.00M
Reserves & Resources: 2.70M 2.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a (guess) 
100,000oz.
04/09/2024 100,000oz.
Cash Cost: n/a $850 04/09/2024 $0.00
Extra Operating Cost: n/a $500 04/09/2024 $0.00
G
R
A
D
E
Underground (Avg): 7.00 g/t 7.00 g/t 02/02/2024 n/a
Open Pit (Avg): n/a n/a 02/02/2024 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/17/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 02/02/2024 0.00M
Annual Production: 135,000oz. 135,000oz. 02/02/2024 0oz.
Cash Cost: $850 $950 04/09/2024 $100
Extra Operating Cost: $500 $500 02/02/2024 $0
SILVER 02/02/2024
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 02/02/2024 0.00M
Measured & Indicated: n/a n/a 02/02/2024 0.00M
Inferred: n/a n/a 02/02/2024 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 02/02/2024 0.00M
Measured & Indicated: n/a n/a 02/02/2024 0.00M
Inferred: n/a n/a 02/02/2024 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 02/02/2024 $0.00
Extra Operating Cost: n/a n/a 02/02/2024 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 02/02/2024 n/a
Open Pit (Avg): n/a n/a 02/02/2024 n/a
Recovery Rate: n/a n/a 02/02/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/02/2024 0.00M
Annual Production: n/a n/a 02/02/2024 n/a
Cash Cost: n/a n/a 02/02/2024 n/a
Extra Operating Cost: n/a n/a 02/02/2024 n/a

Property

Last Analysis Data  (02/02/2024)
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
02/02/2024
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 -26.15M
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 -23.54M
Maximum Profit (Gold): $1,241.10M $1,769.94M n/a $528.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,769.94M n/a $528.84M
Max Profit / Current MCap: 4.084 5.098 n/a 1.014
Max Profit Per Share (Gold): $1.89 $2.57 n/a $0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $2.57 n/a $0.67
Total Free Profit Per Share: $1.27 $1.88 n/a $0.60
FD MCap / Gold Eq.: $168.82 $192.88 n/a $24.07
FD MCap / Silver Eq.: $1.87 $2.50 n/a $0.63
FD MCap / Per Metal
as % Spot Price:
8.28% 8.27% n/a -0.01%
Measured &
Indicated
02/02/2024
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 -26.15M
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 -23.54M
Maximum Profit (Gold): $1,241.10M $1,769.94M n/a $528.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,769.94M n/a $528.84M
Max Profit / Current MCap: 4.084 5.098 n/a 1.014
Max Profit Per Share (Gold): $1.89 $2.57 n/a $0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $2.57 n/a $0.67
Total Free Profit Per Share: $1.27 $1.88 n/a $0.60
FD MCap / Gold Eq.: $168.82 $192.88 n/a $24.07
FD MCap / Silver Eq.: $1.87 $2.50 n/a $0.63
FD MCap / Per Metal
as % Spot Price:
8.28% 8.27% n/a -0.01%

Reserves &
Resources
02/02/2024
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 -52.31M
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 -35.31M
Maximum Profit (Gold): $1,861.65M $2,654.91M n/a $793.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,861.65M $2,654.91M n/a $793.26M
Max Profit / Current MCap: 6.126 7.647 n/a 1.520
Max Profit Per Share (Gold): $2.84 $3.85 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.84 $3.85 n/a $1.01
Total Free Profit Per Share: $2.22 $3.16 n/a $0.94
FD MCap / Gold Eq.: $112.54 $128.59 n/a $16.04
FD MCap / Silver Eq.: $1.25 $1.67 n/a $0.42
FD MCap / Per Metal
as % Spot Price:
5.52% 5.51% n/a -0.01%

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.     ×