Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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$23.95M which is a fall of roughly 94% over the last fifteen months. As of 06/29/2024 they have ~C$168M debt and ~C$20.25M cash. They have 67M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$417.74M
$23.95M
08/03/2023
$-393.79M
Total Assets:
$746.85M
$721.71M
08/03/2023
$-25.15M
Total Liabilities:
$338.25M
$326.87M
08/03/2023
$-11.39M
Current Assets:
$200.56M
$193.81M
08/03/2023
$-6.75M
Current Liabilities:
$109.26M
$105.58M
08/03/2023
$-3.68M
Total Debt:
$199.06M
$167.77M
06/29/2024
$-31.29M
Cash:
$17.96M
$20.25M
05/14/2024
$2.29M
Enterprise Value:
$598.84M
$171.47M
06/08/1975
$-427.36M
Cash Flow:
$84.96M
$0.00M
never
$-84.96M
Cash Flow Multiple:
4.92
0.00
never
-4.92
Net Debt to Cash Flow Ratio:
2.13
n/a
never
0.00
Finance within 1 year:
08/03/2023
n/a
Misc
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
67,000,000
67,000,000
08/03/2023
0
Shares (FD):
69,000,000
69,000,000
08/03/2023
0
Insider Ownership:
n/a
25%
08/15/2024
25%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
08/03/2023
n/a
Production (Gold Eq Oz.):
(guess) 175,000
(guess) 0
06/25/2024
-175,000
Production (Silver Eq Oz.) :
(guess) 14,388,806
(guess) 0
06/25/2024
-14,388,806
Initial CapEx (Outstanding):
$300.00M71.82% of MCap
$25.00M104.38% of MCap
06/25/2024
$-275.00M
Funding Option:
n/a
n/a
08/03/2023
n/a
Documentation:
none
FS
08/15/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Developer: Near-term Producer
06/25/2024
0
Cash Flow Multiplier:
8
none
08/15/2024
0.00
Resource Data
GOLD
08/03/2023 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
08/03/2023
0.00M
Measured & Indicated:
5.00M
5.00M
08/03/2023
0.00M
Inferred:
1.00M
1.00M
08/03/2023
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.48M
2.48M
08/03/2023
0.00M
Measured & Indicated:
3.50M
3.50M
08/03/2023
0.00M
Inferred:
0.38M
0.38M
08/03/2023
0.00M
Reserves & Resources:
3.87M
3.87M
never
0.00M
C U R R E N T
Annual Production:
(guess) 175,000oz.
n/a
0oz.
Cash Cost:
$850
n/a
06/25/2024
$450.00
Extra Operating Cost:
$600
n/a
06/25/2024
$-50.00
Total:
$1,450
$1,850
06/25/2024
$400.00
Margin (Free Cash Flow):
$486 (25%)
n/a
$0.00
G R A D E
Underground (Avg):
0.70 g/t
n/a
03/24/2024
n/a
Open Pit (Avg):
n/a
0.80 g/t
03/24/2024
0.80 g/t
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
08/15/2024
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
08/03/2023
0.00M
Annual Production:
250,000oz.
250,000oz.
08/03/2023
0oz.
Cash Cost:
$1,000
$1,300
05/14/2024
$300
Extra Operating Cost:
$500
$550
05/14/2024
$50
SILVER
08/03/2023 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
08/03/2023
0.00M
Measured & Indicated:
n/a
n/a
08/03/2023
0.00M
Inferred:
n/a
n/a
08/03/2023
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
08/03/2023
0.00M
Measured & Indicated:
n/a
n/a
08/03/2023
0.00M
Inferred:
n/a
n/a
08/03/2023
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
08/03/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/03/2023
$0.00
Total:
n/a
n/a
08/03/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/03/2023
n/a
Open Pit (Avg):
n/a
n/a
08/03/2023
n/a
Recovery Rate:
n/a
n/a
08/03/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/03/2023
0.00M
Annual Production:
n/a
n/a
08/03/2023
n/a
Cash Cost:
n/a
n/a
08/03/2023
n/a
Extra Operating Cost:
n/a
n/a
08/03/2023
n/a
Property
Last Analysis Data (08/03/2023)
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
08/03/2023 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
-7.24M
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
-5.43M
Maximum Profit (Gold):
$1,201.61M
$2,185.18M
n/a
$983.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,201.61M
$2,185.18M
n/a
$983.57M
Max Profit / Current MCap:
2.876
91.236
n/a
88.359
Max Profit Per Share (Gold):
$17.41
$31.67
n/a
$14.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.41
$31.67
n/a
$14.25
Total Free Profit Per Share:
$9.32
$31.19
n/a
$21.86
FD MCap / Gold Eq.:
$168.78
$9.68
n/a
$-159.11
FD MCap / Silver Eq.:
$2.05
$0.12
n/a
$-1.93
FD MCap / Per Metal as % Spot Price:
8.72%
0.35%
n/a
-8.37%
Measured & Indicated
08/03/2023 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.):
5.00M
5.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-10.98M
P L A U S I B L E
Gold Eq. Oz.:
3.50M
3.50M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.67M
Maximum Profit (Gold):
$1,696.82M
$3,085.74M
n/a
$1,388.91M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,696.82M
$3,085.74M
n/a
$1,388.91M
Max Profit / Current MCap:
4.062
128.836
n/a
124.774
Max Profit Per Share (Gold):
$24.59
$44.72
n/a
$20.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$24.59
$44.72
n/a
$20.13
Total Free Profit Per Share:
$16.50
$44.24
n/a
$27.74
FD MCap / Gold Eq.:
$119.52
$6.85
n/a
$-112.67
FD MCap / Silver Eq.:
$1.45
$0.09
n/a
$-1.37
FD MCap / Per Metal as % Spot Price:
6.18%
0.25%
n/a
-5.92%
Reserves & Resources
08/03/2023 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-13.17M
P L A U S I B L E
Gold Eq. Oz.:
3.87M
3.87M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.50M
Maximum Profit (Gold):
$1,878.89M
$3,416.82M
n/a
$1,537.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,878.89M
$3,416.82M
n/a
$1,537.94M
Max Profit / Current MCap:
4.498
142.660
n/a
138.162
Max Profit Per Share (Gold):
$27.23
$49.52
n/a
$22.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$27.23
$49.52
n/a
$22.29
Total Free Profit Per Share:
$19.14
$49.04
n/a
$29.90
FD MCap / Gold Eq.:
$107.94
$6.19
n/a
$-101.75
FD MCap / Silver Eq.:
$1.31
$0.08
n/a
$-1.24
FD MCap / Per Metal as % Spot Price:
5.58%
0.23%
n/a
-5.35%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7484
CAD 0.7232
10/22/2024
Spot Gold:
$1,935.50
$2,732.90
10/22/2024
$797.40
Spot Silver:
$23.54
$34.15
10/22/2024
$10.61
Gold:Silver Ratio:
82.22
80.03
10/22/2024
-2.20
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: