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$283.41M which is a fall of roughly 7% over the last six months. As of 05/17/2024 they have ~C$32M debt and ~C$19.54M cash. They have 688M 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 $283.41M 07/09/2024 $-20.46M
Total Assets: $290.63M $281.47M 02/02/2024 $-9.16M
Total Liabilities: $58.28M $56.44M 02/02/2024 $-1.84M
Current Assets: $60.52M $17.37M 05/17/2024 $-43.15M
Current Liabilities: $11.21M $10.85M 02/02/2024 $-0.35M
Total Debt: $52.30M $31.84M 05/17/2024 $-20.46M
Cash: $60.52M $19.54M 05/17/2024 $-40.98M
Enterprise Value: $295.65M $295.71M 05/16/1979 $0.05M
Cash Flow: $0.00M $88.58M never $88.58M
Cash Flow Multiple: 0.00 3.20 never 3.20
Net Debt to
Cash Flow Ratio:		 n/a 0.14 never 0.14
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: 612,000,000 688,000,000 07/09/2024 76,000,000
Shares (FD): 656,000,000 816,000,000 07/09/2024 160,000,000
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) 
8,554,321		 04/09/2024 8,554,321
Initial CapEx (Outstanding): $225.00M
74.04% of MCap		 $225.00M
79.39% of MCap 		02/02/2024 $0.00M
Funding Option: n/a (guess)  Debt Financing 02/02/2024 n/a
Documentation: none PRODUCER 07/09/2024 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Producer: Growth Potential
 07/08/2024 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 $950 07/08/2024 $100.00
Extra Operating Cost: n/a $550 07/08/2024 $50.00
Total: $1,350 $1,500 07/08/2024 $150.00
Margin (Free Cash Flow): $886 (37%) $885.80
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% 07/09/2024 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 $1,000 07/08/2024 $150
Extra Operating Cost: $500 $550 07/08/2024 $50
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
Total: n/a n/a 02/02/2024 $0.00
Margin (Free Cash Flow): n/a $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 -9.08M
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 -8.17M
Maximum Profit (Gold): $1,241.10M $1,594.44M n/a $353.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,594.44M n/a $353.34M
Max Profit / Current MCap: 4.084 5.626 n/a 1.542
Max Profit Per Share (Gold): $1.89 $1.95 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $1.95 n/a $0.06
Total Free Profit Per Share: $1.27 $1.47 n/a $0.20
FD MCap / Gold Eq.: $168.82 $157.45 n/a $-11.37
FD MCap / Silver Eq.: $1.87 $1.84 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 8.28% 6.60% n/a -1.68%
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 -9.08M
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 -8.17M
Maximum Profit (Gold): $1,241.10M $1,594.44M n/a $353.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,241.10M $1,594.44M n/a $353.34M
Max Profit / Current MCap: 4.084 5.626 n/a 1.542
Max Profit Per Share (Gold): $1.89 $1.95 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.89 $1.95 n/a $0.06
Total Free Profit Per Share: $1.27 $1.47 n/a $0.20
FD MCap / Gold Eq.: $168.82 $157.45 n/a $-11.37
FD MCap / Silver Eq.: $1.87 $1.84 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 8.28% 6.60% n/a -1.68%

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 -18.16M
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 -12.26M
Maximum Profit (Gold): $1,861.65M $2,391.66M n/a $530.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,861.65M $2,391.66M n/a $530.01M
Max Profit / Current MCap: 6.126 8.439 n/a 2.313
Max Profit Per Share (Gold): $2.84 $2.93 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.84 $2.93 n/a $0.09
Total Free Profit Per Share: $2.22 $2.45 n/a $0.23
FD MCap / Gold Eq.: $112.54 $104.97 n/a $-7.58
FD MCap / Silver Eq.: $1.25 $1.23 n/a $-0.02
FD MCap / Per Metal
as % Spot Price:		 5.52% 4.40% n/a -1.12%

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.     ×