Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Victoria Gold Corp

www: www.vitgoldcorp.com   email: askvictoria@vitgoldcorp.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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$781.13M which is a fall of roughly 18% over the last two months. As of 08/23/2020 they have ~C$221M debt and ~C$16.75M cash. They have 62M 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 08/23/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $955.02M $781.13M 08/23/2020 $-173.90M
Total Assets: $540.84M $543.63M 08/23/2020 $2.80M
Total Liabilities: $331.02M $332.73M 08/23/2020 $1.71M
Current Assets: $21.97M $22.08M 08/23/2020 $0.11M
Current Liabilities: $78.02M $78.42M 08/23/2020 $0.40M
Total Debt: $219.67M $220.80M 08/23/2020 $1.14M
Cash: $16.66M $16.75M 08/23/2020 $0.09M
Enterprise Value: $1,158.03M $985.18M 03/21/2001 $-172.85M
Cash Flow: $138.56M $132.52M never $-6.04M
Cash Flow Multiple: 6.89 5.89 never -1.00
Net Debt to
Cash Flow Ratio:
1.47 1.54 never 0.07
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% 08/23/2020 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) 
210,000
08/23/2020 0
Production (Silver Eq Oz.): (guess) 
15,210,515
(guess) 
16,252,137
08/23/2020 1,041,622
Initial CapEx (Outstanding): $300.00M
31.41% of Mkt.Cap
$300.00M
38.41% of Mkt.Cap
08/23/2020 $0.00M
Funding Option: n/a n/a 08/23/2020 n/a
Documentation: none PRODUCER 08/23/2020 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) 
210,000oz.
08/23/2020 0oz.
Cash Cost: $600 $600 08/23/2020 $0.00
Extra Operating Cost: $400 $400 08/23/2020 $0.00
Average Grade: 0.70 g/t 0.70 g/t 08/23/2020 n/a
Recovery Rate: (CG)  72.00% (CG)  72.00% 08/23/2020 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 $650 08/23/2020 $0
Extra Operating Cost: $400 $400 08/23/2020 $0
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 16.37M
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 11.79M
Maximum Profit (Gold): $1,959.67M $1,874.22M n/a $-85.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,959.67M $1,874.22M n/a $-85.45M
Max Profit / Current MCap: 2.052 2.399 n/a 0.347
Max Profit Per Share (Gold): $30.62 $29.28 n/a $-1.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $30.62 $29.28 n/a $-1.34
Total Free Profit Per Share: $10.92 $13.25 n/a $2.33
FD Mkt. Cap / Gold Eq.: $401.95 $328.76 n/a $-73.19
FD Mkt. Cap / Silver Eq.: $5.55 $4.25 n/a $-1.30
FD Mkt. Cap / Per Metal
as % Spot Price:
20.69% 17.29% n/a -3.40%
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 22.32M
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 15.21M
Maximum Profit (Gold): $2,529.75M $2,419.45M n/a $-110.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,529.75M $2,419.45M n/a $-110.30M
Max Profit / Current MCap: 2.649 3.097 n/a 0.448
Max Profit Per Share (Gold): $39.53 $37.80 n/a $-1.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $39.53 $37.80 n/a $-1.72
Total Free Profit Per Share: $19.83 $21.77 n/a $1.95
FD Mkt. Cap / Gold Eq.: $311.37 $254.67 n/a $-56.70
FD Mkt. Cap / Silver Eq.: $4.30 $3.29 n/a $-1.01
FD Mkt. Cap / Per Metal
as % Spot Price:
16.03% 13.39% n/a -2.64%

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 27.28M
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 17.00M
Maximum Profit (Gold): $2,826.67M $2,703.42M n/a $-123.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,826.67M $2,703.42M n/a $-123.25M
Max Profit / Current MCap: 2.960 3.461 n/a 0.501
Max Profit Per Share (Gold): $44.17 $42.24 n/a $-1.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $44.17 $42.24 n/a $-1.93
Total Free Profit Per Share: $24.47 $26.21 n/a $1.74
FD Mkt. Cap / Gold Eq.: $278.66 $227.92 n/a $-50.74
FD Mkt. Cap / Silver Eq.: $3.85 $2.95 n/a $-0.90
FD Mkt. Cap / Per Metal
as % Spot Price:
14.34% 11.99% n/a -2.36%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.