Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Victoria Gold Corp

www: www.vitgoldcorp.com   email: askvictoria@vitgoldcorp.com
Category: Junior: Potential Exists
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:VGCX CAD
OTCMKTS:VITFF USD

Description

Victoria Gold Corp are a gold focused junior explorer 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$24.2M which is a fall of roughly 94% over the last one years. As of 06/29/2024 they have ~C$170M debt and ~C$20.46M cash. They have 67M 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 08/03/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $417.74M $24.20M 08/03/2023
Total Assets: $746.85M $729.18M 08/03/2023
Total Liabilities: $338.25M $330.25M 08/03/2023
Current Assets: $200.56M $195.81M 08/03/2023
Current Liabilities: $109.26M $106.67M 08/03/2023
Total Debt: $199.06M $169.51M 06/29/2024
Cash: $17.96M $20.46M 05/14/2024
Enterprise Value: $598.84M $173.25M 06/29/1975
Cash Flow: $84.96M $0.00M never
Cash Flow Multiple: 4.92 0.00 never
Net Debt to
Cash Flow Ratio:		 2.13 n/a never
Finance within 1 year: 08/03/2023
Misc 08/03/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 67,000,000 67,000,000 08/03/2023
Shares (FD): 69,000,000 69,000,000 08/03/2023
Insider Ownership: n/a 25% 08/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 08/03/2023
Production (Gold Eq Oz.): (guess) 
175,000		 (guess) 
0		 06/25/2024
Production (Silver Eq Oz.): (guess) 
14,388,806		 (guess) 
0		 06/25/2024
Initial CapEx (Outstanding): $300.00M
71.82% of MCap		 $25.00M
103.31% of MCap 		06/25/2024
Funding Option: n/a n/a 08/03/2023
Documentation: none FS 08/15/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Developer: Near-term Producer
 06/25/2024
Cash Flow Multiplier: 8 none 08/15/2024

Resource Data

GOLD 08/03/2023
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 08/03/2023
Measured & Indicated: 5.00M 5.00M 08/03/2023
Inferred: 1.00M 1.00M 08/03/2023
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.48M 2.48M 08/03/2023
Measured & Indicated: 3.50M 3.50M 08/03/2023
Inferred: 0.38M 0.38M 08/03/2023
Reserves & Resources: 3.87M 3.87M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
175,000oz.		 n/a
Cash Cost: $850 n/a 06/25/2024
Extra Operating Cost: $600 n/a 06/25/2024
Total: $1,450 $1,850 06/25/2024
Margin (Free Cash Flow): $486 (25%) n/a
G
R
A
D
E		 Underground (Avg): 0.70 g/t n/a 03/24/2024
Open Pit (Avg): n/a 0.80 g/t 03/24/2024
Recovery Rate: (CG)  75.00% (CG)  75.00% 08/15/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 08/03/2023
Annual Production: 250,000oz. 250,000oz. 08/03/2023
Cash Cost: $1,000 $1,300 05/14/2024
Extra Operating Cost: $500 $550 05/14/2024
SILVER 08/03/2023
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 08/03/2023
Measured & Indicated: n/a n/a 08/03/2023
Inferred: n/a n/a 08/03/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/03/2023
Measured & Indicated: n/a n/a 08/03/2023
Inferred: n/a n/a 08/03/2023
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 08/03/2023
Extra Operating Cost: n/a n/a 08/03/2023
Total: n/a n/a 08/03/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/03/2023
Open Pit (Avg): n/a n/a 08/03/2023
Recovery Rate: n/a n/a 08/03/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/03/2023
Annual Production: n/a n/a 08/03/2023
Cash Cost: n/a n/a 08/03/2023
Extra Operating Cost: n/a n/a 08/03/2023

Property

Last Analysis Data  (08/03/2023)
Stage Name Owned Au Ag Cu Notes
Dev Eagle and Olive 100% 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.
Exp Tassawini 56% n/a
Exp Jack Creek 50% n/a
Exp Santa Fe 100% n/a
Total Land Package Size (ha): 70,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Eagle and Olive 100% 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.
Exp Tassawini 56% n/a
Exp Jack Creek 50% n/a
Exp Santa Fe 100% n/a
Total Land Package Size (ha): 70,000  

Profitability (by resource)

Proven &
Probable		 08/03/2023
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.): 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): $1,201.61M $3,636.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,201.61M $3,636.22M n/a
Max Profit / Current MCap: 2.876 150.265 n/a
Max Profit Per Share (Gold): $17.41 $52.70 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.41 $52.70 n/a
Total Free Profit Per Share: $9.32 $52.22 n/a
FD MCap / Gold Eq.: $168.78 $9.78 n/a
FD MCap / Silver Eq.: $2.05 $0.11 n/a
FD MCap / Per Metal
as % Spot Price:		 8.72% 0.29% n/a
Measured &
Indicated		 08/03/2023
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.): 5.00M 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.: 3.50M 3.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,696.82M $5,134.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,696.82M $5,134.78M n/a
Max Profit / Current MCap: 4.062 212.193 n/a
Max Profit Per Share (Gold): $24.59 $74.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.59 $74.42 n/a
Total Free Profit Per Share: $16.50 $73.94 n/a
FD MCap / Gold Eq.: $119.52 $6.92 n/a
FD MCap / Silver Eq.: $1.45 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 6.18% 0.21% n/a

Reserves &
Resources		 08/03/2023
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.): 6.00M 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.: 3.87M 3.87M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,878.89M $5,685.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,878.89M $5,685.73M n/a
Max Profit / Current MCap: 4.498 234.960 n/a
Max Profit Per Share (Gold): $27.23 $82.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $27.23 $82.40 n/a
Total Free Profit Per Share: $19.14 $81.92 n/a
FD MCap / Gold Eq.: $107.94 $6.25 n/a
FD MCap / Silver Eq.: $1.31 $0.07 n/a
FD MCap / Per Metal
as % Spot Price:		 5.58% 0.19% n/a

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.     ×