Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:TRY
AUD
OTCMKTS:TRYRF
USD
Description
Troy Resources Ltd are a gold focused junior, late stage developer with one producing mine in Australia, two mines in development in Brazil and Guyana and three exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$52.37M which is a fall of roughly 5% over the last months. As of 02/16/2023 they have ~A$5M debt and ~A$0.66M cash. They have 2,132M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/16/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$54.88M
$52.37M
02/16/2023
Total Assets:
$41.36M
$39.46M
02/16/2023
Total Liabilities:
$33.08M
$31.57M
02/16/2023
Current Assets:
$17.23M
$16.44M
02/16/2023
Current Liabilities:
$28.26M
$26.97M
02/16/2023
Total Debt:
$4.82M
$4.60M
02/16/2023
Cash:
$0.69M
$0.66M
02/16/2023
Enterprise Value:
$59.02M
$56.32M
10/14/1971
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:
02/16/2023
Misc
02/16/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
2,132,000,000
2,132,000,000
02/16/2023
Shares (FD):
2,152,000,000
2,152,000,000
02/16/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
02/16/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
02/16/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
02/16/2023
Initial CapEx (Outstanding):
n/a
n/a
02/16/2023
Funding Option:
n/a
n/a
02/16/2023
Documentation:
none
FS
02/20/2024
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
3
04/23/2023
Resource Data
GOLD
02/16/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.21M
0.21M
02/16/2023
Measured & Indicated:
0.60M
0.60M
02/16/2023
Inferred:
0.40M
0.40M
02/16/2023
Reserves & Resources:
1.00M
1.00M
never
P L A U S I B L E
Proven & Probable:
0.19M
0.19M
02/16/2023
Measured & Indicated:
0.47M
0.47M
02/16/2023
Inferred:
0.18M
0.18M
02/16/2023
Reserves & Resources:
0.65M
0.65M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
02/16/2023
Extra Operating Cost:
n/a
n/a
02/16/2023
Total:
$1,400
$1,600
02/16/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
2.70 g/t
n/a
02/16/2023
Open Pit (Avg):
n/a
2.70 g/t
02/16/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/20/2024
F U T U R E
Proven & Probable:
0.60M
0.60M
02/16/2023
Annual Production:
50,000oz.
50,000oz.
02/16/2023
Cash Cost:
$950
$1,100
04/23/2023
Extra Operating Cost:
$450
$500
04/23/2023
SILVER
02/16/2023 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
02/16/2023
Measured & Indicated:
n/a
n/a
02/16/2023
Inferred:
n/a
n/a
02/16/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/16/2023
Measured & Indicated:
n/a
n/a
02/16/2023
Inferred:
n/a
n/a
02/16/2023
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
02/16/2023
Extra Operating Cost:
n/a
n/a
02/16/2023
Total:
n/a
n/a
02/16/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
02/16/2023
Open Pit (Avg):
n/a
n/a
02/16/2023
Recovery Rate:
n/a
n/a
02/16/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/16/2023
Annual Production:
n/a
n/a
02/16/2023
Cash Cost:
n/a
n/a
02/16/2023
Extra Operating Cost:
n/a
n/a
02/16/2023
Property
Last Analysis Data (02/16/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia
Sandstone
100%
n/a
n/a
Exploration
Darwin, Nwt , Australia
Daly River
100%
n/a
n/a
Development
Brazil
Andorinhas
100%
n/a
show
Mine closure in 2016.
Exploration
Brazil
Talon Rio Maria
51%
n/a
n/a
Exploration
Brazil
Tangara
0%
n/a
n/a
Development
South America , Guyana
Karouni
100% (guess)
Open Pit
show
1.6 million oz deposit at 3 gpt.
Production in 2015 at 100,000 oz.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia
Sandstone
100%
n/a
n/a
Exploration
Darwin, Nwt , Australia
Daly River
100%
n/a
n/a
Development
Brazil
Andorinhas
100%
n/a
show
Mine closure in 2016.
Exploration
Brazil
Talon Rio Maria
51%
n/a
n/a
Exploration
Brazil
Tangara
0%
n/a
n/a
Development
South America , Guyana
Karouni
100% (guess)
Open Pit
show
1.6 million oz deposit at 3 gpt.
Production in 2015 at 100,000 oz.
Profitability (by resource)
Proven & Probable
02/16/2023 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.):
0.21M
0.21M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.19M
0.19M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$80.40M
$214.89M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$80.40M
$214.89M
n/a
Max Profit / Current MCap:
1.465
4.103
n/a
Max Profit Per Share (Gold):
$0.04
$0.10
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.04
$0.10
n/a
Total Free Profit Per Share:
$0.00
$0.06
n/a
FD MCap / Gold Eq.:
$290.38
$277.10
n/a
FD MCap / Silver Eq.:
$3.40
$3.28
n/a
FD MCap / Per Metal as % Spot Price:
15.91%
10.12%
n/a
Measured & Indicated
02/16/2023 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.):
0.60M
0.60M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.47M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$199.85M
$534.16M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$199.85M
$534.16M
n/a
Max Profit / Current MCap:
3.642
10.199
n/a
Max Profit Per Share (Gold):
$0.09
$0.25
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.09
$0.25
n/a
Total Free Profit Per Share:
$0.06
$0.21
n/a
FD MCap / Gold Eq.:
$116.82
$111.48
n/a
FD MCap / Silver Eq.:
$1.37
$1.32
n/a
FD MCap / Per Metal as % Spot Price:
6.40%
4.07%
n/a
Reserves & Resources
02/16/2023 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.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.65M
0.65M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$276.42M
$738.82M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$276.42M
$738.82M
n/a
Max Profit / Current MCap:
5.037
14.107
n/a
Max Profit Per Share (Gold):
$0.13
$0.34
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.13
$0.34
n/a
Total Free Profit Per Share:
$0.09
$0.31
n/a
FD MCap / Gold Eq.:
$84.46
$80.60
n/a
FD MCap / Silver Eq.:
$0.99
$0.95
n/a
FD MCap / Per Metal as % Spot Price:
4.63%
2.94%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/16/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6893
AUD 0.6577
11/03/2024
Spot Gold:
$1,825.40
$2,737.00
11/03/2024
Spot Silver:
$21.40
$32.42
11/03/2024
Gold:Silver Ratio:
85.30
84.42
11/03/2024
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: