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

Victoria Gold Corp

www: www.vitgoldcorp.com   email: askvictoria@vitgoldcorp.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:VITFF USD
TSE:VGCX CAD

Description

Victoria Gold Corp are a gold focused mid-tier producer with one mine in development in Canada and three exploration properties. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$676.4M which is a fall of roughly 28% over the last ten months. As of 11/12/2021 they have ~C$164M debt and ~C$11.69M cash. They have 63M 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 08/05/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $933.75M $676.40M 08/05/2021 $-257.35M
Total Assets: $571.03M $556.46M 08/05/2021 $-14.57M
Total Liabilities: $319.90M $280.57M 11/12/2021 $-39.34M
Current Assets: $23.19M $15.59M 11/12/2021 $-7.61M
Current Liabilities: $82.38M $80.27M 08/05/2021 $-2.10M
Total Debt: $199.94M $163.66M 11/12/2021 $-36.28M
Cash: $17.59M $11.69M 11/12/2021 $-5.90M
Enterprise Value: $1,116.10M $828.37M 04/01/1996 $-287.73M
Cash Flow: $63.27M $79.56M never $16.30M
Cash Flow Multiple: 14.76 8.50 never -6.26
Net Debt to
Cash Flow Ratio:		 2.88 1.91 never -0.97
Finance within 1 year: 08/05/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/05/2021 0.00%
Misc 08/05/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 62,541,000 62,541,000 08/05/2021 0
Shares (FD): 66,000,000 66,000,000 08/05/2021 0
Insider Ownership: n/a 60% 03/25/2022 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 02/01/2019 08/05/2021 n/a
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
200,000		 08/05/2021 0
Production (Silver Eq Oz.): (guess) 
14,357,769		 (guess) 
16,781,726		 08/05/2021 2,423,957
Initial CapEx (Outstanding): $300.00M
32.13% of Mkt.Cap		 $300.00M
44.35% of Mkt.Cap 		08/05/2021 $0.00M
Funding Option: n/a n/a 08/05/2021 n/a
Documentation: none PRODUCER 03/25/2022 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 08/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.30M 3.30M 08/05/2021 0.00M
Measured & Indicated: 4.50M 4.50M 08/05/2021 0.00M
Inferred: 1.00M 1.00M 08/05/2021 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.48M 2.48M 08/05/2021 0.00M
Measured & Indicated: 3.20M 3.20M 08/05/2021 0.00M
Inferred: 0.38M 0.38M 08/05/2021 0.00M
Reserves & Resources: 3.57M 3.57M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
200,000oz.		 08/05/2021 0oz.
Cash Cost: $900 $750 03/25/2022 $-150.00
Extra Operating Cost: $450 $500 03/25/2022 $50.00
Average Grade: 0.70 g/t 0.70 g/t 08/05/2021 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 03/25/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 08/05/2021 0.00M
Annual Production: 250,000oz. 250,000oz. 08/05/2021 0oz.
Cash Cost: $850 $800 03/25/2022 $-50
Extra Operating Cost: $450 $500 03/25/2022 $50
SILVER 08/05/2021
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 08/05/2021 0.00M
Measured & Indicated: n/a n/a 08/05/2021 0.00M
Inferred: n/a n/a 08/05/2021 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 08/05/2021 0.00M
Measured & Indicated: n/a n/a 08/05/2021 0.00M
Inferred: n/a n/a 08/05/2021 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 08/05/2021 $0.00
Extra Operating Cost: n/a n/a 08/05/2021 $0.00
Average Grade: n/a n/a 08/05/2021 n/a
Recovery Rate: n/a n/a 08/05/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/05/2021 0.00M
Annual Production: n/a n/a 08/05/2021 n/a
Cash Cost: n/a n/a 08/05/2021 n/a
Extra Operating Cost: n/a n/a 08/05/2021 n/a

Property

Last Analysis Data  (08/05/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Yukon, Canada Eagle and Olive 100% 70,000 Open Pit show
7 million oz open pit deposits. But only 70% recovery rate

Eagle and Olive deposits.

$289 million capex.

Permitted.

All they need is financing.
Exploration Guyana Tassawini 56% n/a n/a n/a
Exploration Nevada, USA Jack Creek 50% n/a n/a n/a
Exploration Nevada, USA Santa Fe 100% n/a n/a n/a
Total Land Package Size (ha): 70,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Yukon, Canada Eagle and Olive 100% 70,000 Open Pit show
7 million oz open pit deposits. But only 70% recovery rate

Eagle and Olive deposits.

$289 million capex.

Permitted.

All they need is financing.
Exploration Guyana Tassawini 56% n/a n/a n/a
Exploration Nevada, USA Jack Creek 50% n/a n/a n/a
Exploration Nevada, USA Santa Fe 100% n/a n/a n/a
Total Land Package Size (ha): 70,000  

Profitability (by resource)

Proven &
Probable		 08/05/2021
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.): 3.30M 3.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 40.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.48M 2.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 30.00M
Maximum Profit (Gold): $978.65M $1,230.72M n/a $252.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $978.65M $1,230.72M n/a $252.08M
Max Profit / Current MCap: 1.048 1.820 n/a 0.771
Max Profit Per Share (Gold): $14.83 $18.65 n/a $3.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.83 $18.65 n/a $3.82
Total Free Profit Per Share: $0.00 $5.50 n/a $5.50
FD Mkt. Cap / Gold Eq.: $377.27 $273.29 n/a $-103.98
FD Mkt. Cap / Silver Eq.: $5.26 $3.26 n/a $-2.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 20.94% 15.03% n/a -5.91%
Measured &
Indicated		 08/05/2021
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 54.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.20M 3.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 38.72M
Maximum Profit (Gold): $1,263.34M $1,588.75M n/a $325.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,263.34M $1,588.75M n/a $325.41M
Max Profit / Current MCap: 1.353 2.349 n/a 0.996
Max Profit Per Share (Gold): $19.14 $24.07 n/a $4.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.14 $24.07 n/a $4.93
Total Free Profit Per Share: $1.45 $10.92 n/a $9.47
FD Mkt. Cap / Gold Eq.: $292.25 $211.71 n/a $-80.55
FD Mkt. Cap / Silver Eq.: $4.07 $2.52 n/a $-1.55
FD Mkt. Cap / Per Metal
as % Spot Price:		 16.22% 11.64% n/a -4.58%

Reserves &
Resources		 08/05/2021
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.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 66.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.57M 3.57M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 43.27M
Maximum Profit (Gold): $1,411.62M $1,775.23M n/a $363.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,411.62M $1,775.23M n/a $363.60M
Max Profit / Current MCap: 1.512 2.625 n/a 1.113
Max Profit Per Share (Gold): $21.39 $26.90 n/a $5.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.39 $26.90 n/a $5.51
Total Free Profit Per Share: $3.70 $13.75 n/a $10.05
FD Mkt. Cap / Gold Eq.: $261.56 $189.47 n/a $-72.09
FD Mkt. Cap / Silver Eq.: $3.64 $2.26 n/a $-1.39
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.52% 10.42% n/a -4.10%

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.     ×