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: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:VGCX CAD
OTCMKTS:VITFF USD

Description

Victoria Gold Corp are a gold focused junior, late stage developer 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$43.45M which is a fall of roughly 90% over the last twelve months. As of 06/29/2024 they have ~C$170M debt and ~C$20.5M 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

Change
Item Value Value Updated Value
MCap (FD): $417.74M $43.45M 08/03/2023 $-374.29M
Total Assets: $746.85M $730.73M 08/03/2023 $-16.12M
Total Liabilities: $338.25M $330.95M 08/03/2023 $-7.30M
Current Assets: $200.56M $196.23M 08/03/2023 $-4.33M
Current Liabilities: $109.26M $106.90M 08/03/2023 $-2.36M
Total Debt: $199.06M $169.87M 06/29/2024 $-29.19M
Cash: $17.96M $20.50M 05/14/2024 $2.54M
Enterprise Value: $598.84M $192.82M 02/10/1976 $-406.02M
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% 06/29/2024 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): $300.00M
71.82% of MCap
$25.00M
57.54% of MCap
06/25/2024 $-275.00M
Funding Option: n/a n/a 08/03/2023 n/a
Documentation: none FS 06/29/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
0.2
Developer: Near-term Producer
06/25/2024 0
Cash Flow Multiplier: 8 10 05/14/2024 2.00

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% 06/29/2024 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 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

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 -11.88M
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 -8.91M
Maximum Profit (Gold): $1,201.61M $1,385.51M n/a $183.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,201.61M $1,385.51M n/a $183.89M
Max Profit / Current MCap: 2.876 31.888 n/a 29.012
Max Profit Per Share (Gold): $17.41 $20.08 n/a $2.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.41 $20.08 n/a $2.67
Total Free Profit Per Share: $9.32 $19.22 n/a $9.90
FD MCap / Gold Eq.: $168.78 $17.55 n/a $-151.23
FD MCap / Silver Eq.: $2.05 $0.22 n/a $-1.83
FD MCap / Per Metal
as % Spot Price:
8.72% 0.73% n/a -7.99%
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 -17.99M
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 -12.58M
Maximum Profit (Gold): $1,696.82M $1,956.50M n/a $259.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,696.82M $1,956.50M n/a $259.68M
Max Profit / Current MCap: 4.062 45.030 n/a 40.968
Max Profit Per Share (Gold): $24.59 $28.36 n/a $3.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $24.59 $28.36 n/a $3.76
Total Free Profit Per Share: $16.50 $27.50 n/a $10.99
FD MCap / Gold Eq.: $119.52 $12.43 n/a $-107.09
FD MCap / Silver Eq.: $1.45 $0.16 n/a $-1.30
FD MCap / Per Metal
as % Spot Price:
6.18% 0.52% n/a -5.66%

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 -21.59M
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 -13.93M
Maximum Profit (Gold): $1,878.89M $2,166.43M n/a $287.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,878.89M $2,166.43M n/a $287.54M
Max Profit / Current MCap: 4.498 49.862 n/a 45.364
Max Profit Per Share (Gold): $27.23 $31.40 n/a $4.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $27.23 $31.40 n/a $4.17
Total Free Profit Per Share: $19.14 $30.54 n/a $11.40
FD MCap / Gold Eq.: $107.94 $11.23 n/a $-96.72
FD MCap / Silver Eq.: $1.31 $0.14 n/a $-1.17
FD MCap / Per Metal
as % Spot Price:
5.58% 0.47% n/a -5.11%

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.     ×