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
TSE:VGCX
CAD
OTCMKTS:VITFF
USD
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 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$429.13M which is a fall of roughly 19% over the last ten months. As of 04/10/2023 they have ~C$184M debt and ~C$21.6M cash. They have 63M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$528.01M
$429.13M
08/06/2022
Total Assets:
$743.08M
$713.47M
08/06/2022
Total Liabilities:
$334.31M
$320.99M
08/06/2022
Current Assets:
$181.51M
$174.27M
08/06/2022
Current Liabilities:
$89.98M
$86.39M
08/06/2022
Total Debt:
$137.29M
$183.95M
04/10/2023
Cash:
$31.03M
$21.60M
08/12/2022
Enterprise Value:
$634.27M
$591.48M
09/28/1988
Cash Flow:
$79.75M
$86.35M
never
Cash Flow Multiple:
6.62
4.97
never
Net Debt to Cash Flow Ratio:
1.33
1.88
never
Finance within 1 year:
08/06/2022
Misc
08/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
63,000,000
63,000,000
08/06/2022
Shares (FD):
67,000,000
67,000,000
08/06/2022
Insider Ownership:
n/a
25%
04/17/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
02/01/2019
08/06/2022
Production (Gold Eq Oz.):
(guess) 125,000
(guess) 175,000
08/12/2022
Production (Silver Eq Oz.) :
(guess) 10,656,308
(guess) 14,509,172
08/12/2022
Initial CapEx (Outstanding):
$300.00M56.82% of MCap
$300.00M69.91% of MCap
08/06/2022
Funding Option:
n/a
n/a
08/06/2022
Documentation:
none
PRODUCER
04/17/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/17/2023
Resource Data
GOLD
08/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
3.30M
3.30M
08/06/2022
Measured & Indicated:
4.50M
5.00M
04/10/2023
Inferred:
1.00M
1.00M
04/10/2023
Reserves & Resources:
5.50M
6.00M
never
P L A U S I B L E
Proven & Probable:
2.48M
2.48M
08/06/2022
Measured & Indicated:
3.20M
3.50M
04/10/2023
Inferred:
0.38M
0.38M
04/10/2023
Reserves & Resources:
3.57M
3.87M
never
C U R R E N T
Annual Production:
(guess) 125,000oz.
(guess) 175,000oz.
08/12/2022
Cash Cost:
$750
$850
08/12/2022
Extra Operating Cost:
$450
$600
08/12/2022
Average Grade:
0.70 g/t
0.70 g/t
08/06/2022
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
04/17/2023
F U T U R E
Proven & Probable:
5.00M
5.00M
08/06/2022
Annual Production:
250,000oz.
250,000oz.
08/06/2022
Cash Cost:
$750
$1,000
04/17/2023
Extra Operating Cost:
$450
$500
08/12/2022
SILVER
08/06/2022 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
08/06/2022
Measured & Indicated:
n/a
n/a
08/06/2022
Inferred:
n/a
n/a
08/06/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/06/2022
Measured & Indicated:
n/a
n/a
08/06/2022
Inferred:
n/a
n/a
08/06/2022
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
08/06/2022
Extra Operating Cost:
n/a
n/a
08/06/2022
Average Grade:
n/a
n/a
08/06/2022
Recovery Rate:
n/a
n/a
08/06/2022
F U T U R E
Proven & Probable:
n/a
n/a
08/06/2022
Annual Production:
n/a
n/a
08/06/2022
Cash Cost:
n/a
n/a
08/06/2022
Extra Operating Cost:
n/a
n/a
08/06/2022
Property
Last Analysis Data (08/06/2022)
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
08/06/2022 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.):
3.30M
3.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.48M
2.48M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,579.05M
$1,221.17M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,579.05M
$1,221.17M
n/a
Max Profit / Current MCap:
2.991
2.846
n/a
Max Profit Per Share (Gold):
$23.57
$18.23
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$23.57
$18.23
n/a
Total Free Profit Per Share:
$13.41
$9.63
n/a
FD MCap / Gold Eq.:
$213.34
$173.38
n/a
FD MCap / Silver Eq.:
$2.50
$2.09
n/a
FD MCap / Per Metal as % Spot Price:
11.61%
8.92%
n/a
Measured & Indicated
08/06/2022 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.):
4.50M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.20M
3.50M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,038.41M
$1,724.43M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,038.41M
$1,724.43M
n/a
Max Profit / Current MCap:
3.861
4.018
n/a
Max Profit Per Share (Gold):
$30.42
$25.74
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$30.42
$25.74
n/a
Total Free Profit Per Share:
$20.26
$17.14
n/a
FD MCap / Gold Eq.:
$165.26
$122.78
n/a
FD MCap / Silver Eq.:
$1.94
$1.48
n/a
FD MCap / Per Metal as % Spot Price:
8.99%
6.32%
n/a
Reserves & Resources
08/06/2022 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.):
5.50M
6.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.57M
3.87M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,277.66M
$1,909.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,277.66M
$1,909.46M
n/a
Max Profit / Current MCap:
4.314
4.450
n/a
Max Profit Per Share (Gold):
$33.99
$28.50
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$33.99
$28.50
n/a
Total Free Profit Per Share:
$23.83
$19.90
n/a
FD MCap / Gold Eq.:
$147.90
$110.89
n/a
FD MCap / Silver Eq.:
$1.73
$1.34
n/a
FD MCap / Per Metal as % Spot Price:
8.05%
5.71%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7757
CAD 0.7448
06/05/2023
Spot Gold:
$1,838.00
$1,943.40
06/05/2023
Spot Silver:
$21.56
$23.44
06/05/2023
Gold:Silver Ratio:
85.25
82.91
06/05/2023
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: