Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$718.78M which is a fall of roughly 25% over the last eight months. As of 08/23/2020 they have ~C$231M debt and ~C$17.55M cash. They have 62M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/23/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$955.02M
$718.78M
08/23/2020
$-236.25M
Total Assets:
$540.84M
$569.52M
08/23/2020
$28.68M
Total Liabilities:
$331.02M
$348.57M
08/23/2020
$17.55M
Current Assets:
$21.97M
$23.13M
08/23/2020
$1.16M
Current Liabilities:
$78.02M
$82.16M
08/23/2020
$4.14M
Total Debt:
$219.67M
$231.32M
08/23/2020
$11.65M
Cash:
$16.66M
$17.55M
08/23/2020
$0.88M
Enterprise Value:
$1,158.03M
$932.54M
07/21/1999
$-225.48M
Cash Flow:
$138.56M
$69.40M
never
$-69.16M
Cash Flow Multiple:
6.89
10.36
never
3.46
Net Debt to Cash Flow Ratio:
1.47
3.08
never
1.62
Finance within 1 year:
08/23/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/23/2020
0.00%
Misc
08/23/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
61,780,000
61,780,000
08/23/2020
0
Shares (FD):
64,000,000
64,000,000
08/23/2020
0
Insider Ownership:
n/a
60%
04/06/2021
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
02/01/2019
08/23/2020
n/a
Production (Gold Eq Oz.):
(guess) 210,000
(guess) 200,000
04/06/2021
-10,000
Production (Silver Eq Oz.) :
(guess) 15,210,515
(guess) 13,686,397
04/06/2021
-1,524,117
Initial CapEx (Outstanding):
$300.00M31.41% of Mkt.Cap
$300.00M41.74% of Mkt.Cap
08/23/2020
$0.00M
Funding Option:
n/a
n/a
08/23/2020
n/a
Documentation:
none
PRODUCER
04/06/2021
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
08/23/2020 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
08/23/2020
0.00M
Measured & Indicated:
4.50M
4.50M
08/23/2020
0.00M
Inferred:
1.00M
1.00M
08/23/2020
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.38M
2.38M
08/23/2020
0.00M
Measured & Indicated:
3.07M
3.07M
08/23/2020
0.00M
Inferred:
0.36M
0.36M
08/23/2020
0.00M
Reserves & Resources:
3.43M
3.43M
never
0.00M
C U R R E N T
Annual Production:
(guess) 210,000oz.
(guess) 200,000oz.
04/06/2021
-10,000oz.
Cash Cost:
$600
$800
04/06/2021
$200.00
Extra Operating Cost:
$400
$450
04/06/2021
$50.00
Average Grade:
0.70 g/t
0.70 g/t
08/23/2020
n/a
Recovery Rate:
(CG) 72.00%
(CG) 72.00%
04/06/2021
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
08/23/2020
0.00M
Annual Production:
250,000oz.
250,000oz.
08/23/2020
0oz.
Cash Cost:
$650
$800
04/06/2021
$150
Extra Operating Cost:
$400
$450
04/06/2021
$50
SILVER
08/23/2020 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
08/23/2020
0.00M
Measured & Indicated:
n/a
n/a
08/23/2020
0.00M
Inferred:
n/a
n/a
08/23/2020
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
08/23/2020
0.00M
Measured & Indicated:
n/a
n/a
08/23/2020
0.00M
Inferred:
n/a
n/a
08/23/2020
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
08/23/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/23/2020
$0.00
Average Grade:
n/a
n/a
08/23/2020
n/a
Recovery Rate:
n/a
n/a
08/23/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/23/2020
0.00M
Annual Production:
n/a
n/a
08/23/2020
n/a
Cash Cost:
n/a
n/a
08/23/2020
n/a
Extra Operating Cost:
n/a
n/a
08/23/2020
n/a
Property
Last Analysis Data (08/23/2020)
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
08/23/2020 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
-13.20M
P L A U S I B L E
Gold Eq. Oz.:
2.38M
2.38M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.50M
Maximum Profit (Gold):
$1,959.67M
$1,030.56M
n/a
$-929.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,959.67M
$1,030.56M
n/a
$-929.11M
Max Profit / Current MCap:
2.052
1.434
n/a
-0.618
Max Profit Per Share (Gold):
$30.62
$16.10
n/a
$-14.52
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$30.62
$16.10
n/a
$-14.52
Total Free Profit Per Share:
$10.92
$2.02
n/a
$-8.90
FD Mkt. Cap / Gold Eq.:
$401.95
$302.51
n/a
$-99.43
FD Mkt. Cap / Silver Eq.:
$5.55
$4.42
n/a
$-1.13
FD Mkt. Cap / Per Metal as % Spot Price:
20.69%
17.33%
n/a
-3.36%
Measured & Indicated
08/23/2020 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
-18.00M
P L A U S I B L E
Gold Eq. Oz.:
3.07M
3.07M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-12.27M
Maximum Profit (Gold):
$2,529.75M
$1,330.36M
n/a
$-1,199.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,529.75M
$1,330.36M
n/a
$-1,199.39M
Max Profit / Current MCap:
2.649
1.851
n/a
-0.798
Max Profit Per Share (Gold):
$39.53
$20.79
n/a
$-18.74
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$39.53
$20.79
n/a
$-18.74
Total Free Profit Per Share:
$19.83
$6.71
n/a
$-13.12
FD Mkt. Cap / Gold Eq.:
$311.37
$234.34
n/a
$-77.02
FD Mkt. Cap / Silver Eq.:
$4.30
$3.42
n/a
$-0.87
FD Mkt. Cap / Per Metal as % Spot Price:
16.03%
13.42%
n/a
-2.60%
Reserves & Resources
08/23/2020 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
-21.99M
P L A U S I B L E
Gold Eq. Oz.:
3.43M
3.43M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-13.71M
Maximum Profit (Gold):
$2,826.67M
$1,486.51M
n/a
$-1,340.16M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,826.67M
$1,486.51M
n/a
$-1,340.16M
Max Profit / Current MCap:
2.960
2.068
n/a
-0.892
Max Profit Per Share (Gold):
$44.17
$23.23
n/a
$-20.94
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$44.17
$23.23
n/a
$-20.94
Total Free Profit Per Share:
$24.47
$9.15
n/a
$-15.32
FD Mkt. Cap / Gold Eq.:
$278.66
$209.73
n/a
$-68.93
FD Mkt. Cap / Silver Eq.:
$3.85
$3.06
n/a
$-0.78
FD Mkt. Cap / Per Metal as % Spot Price:
14.34%
12.01%
n/a
-2.33%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/23/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7575
CAD 0.7976
04/15/2021
Spot Gold:
$1,942.60
$1,745.70
04/15/2021
$-196.90
Spot Silver:
$26.82
$25.51
04/15/2021
$-1.31
Gold:Silver Ratio:
72.43
68.43
04/15/2021
-4.00
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: