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$627.21M which is a fall of roughly 34% over the last five months. As of 08/23/2020 they have ~C$228M debt and ~C$17.32M 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
$627.21M
08/23/2020
$-327.81M
Total Assets:
$540.84M
$562.04M
08/23/2020
$21.20M
Total Liabilities:
$331.02M
$343.99M
08/23/2020
$12.98M
Current Assets:
$21.97M
$22.83M
08/23/2020
$0.86M
Current Liabilities:
$78.02M
$81.08M
08/23/2020
$3.06M
Total Debt:
$219.67M
$228.28M
08/23/2020
$8.61M
Cash:
$16.66M
$17.32M
08/23/2020
$0.65M
Enterprise Value:
$1,158.03M
$838.17M
07/23/1996
$-319.85M
Cash Flow:
$138.56M
$125.69M
never
$-12.88M
Cash Flow Multiple:
6.89
4.99
never
-1.90
Net Debt to Cash Flow Ratio:
1.47
1.68
never
0.21
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%
12/31/2020
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) 15,294,464
08/23/2020
83,950
Initial CapEx (Outstanding):
$300.00M31.41% of Mkt.Cap
$300.00M47.83% of Mkt.Cap
08/23/2020
$0.00M
Funding Option:
n/a
n/a
08/23/2020
n/a
Documentation:
none
PRODUCER
12/31/2020
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%
12/31/2020
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
1.32M
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
0.95M
Maximum Profit (Gold):
$1,959.67M
$1,777.55M
n/a
$-182.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,959.67M
$1,777.55M
n/a
$-182.12M
Max Profit / Current MCap:
2.052
2.834
n/a
0.782
Max Profit Per Share (Gold):
$30.62
$27.77
n/a
$-2.85
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$30.62
$27.77
n/a
$-2.85
Total Free Profit Per Share:
$10.92
$15.32
n/a
$4.40
FD Mkt. Cap / Gold Eq.:
$401.95
$263.98
n/a
$-137.97
FD Mkt. Cap / Silver Eq.:
$5.55
$3.62
n/a
$-1.92
FD Mkt. Cap / Per Metal as % Spot Price:
20.69%
14.23%
n/a
-6.46%
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
1.80M
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
1.23M
Maximum Profit (Gold):
$2,529.75M
$2,294.65M
n/a
$-235.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,529.75M
$2,294.65M
n/a
$-235.10M
Max Profit / Current MCap:
2.649
3.658
n/a
1.010
Max Profit Per Share (Gold):
$39.53
$35.85
n/a
$-3.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$39.53
$35.85
n/a
$-3.67
Total Free Profit Per Share:
$19.83
$23.40
n/a
$3.58
FD Mkt. Cap / Gold Eq.:
$311.37
$204.49
n/a
$-106.88
FD Mkt. Cap / Silver Eq.:
$4.30
$2.81
n/a
$-1.49
FD Mkt. Cap / Per Metal as % Spot Price:
16.03%
11.02%
n/a
-5.00%
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
2.20M
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
1.37M
Maximum Profit (Gold):
$2,826.67M
$2,563.97M
n/a
$-262.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,826.67M
$2,563.97M
n/a
$-262.69M
Max Profit / Current MCap:
2.960
4.088
n/a
1.128
Max Profit Per Share (Gold):
$44.17
$40.06
n/a
$-4.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$44.17
$40.06
n/a
$-4.10
Total Free Profit Per Share:
$24.47
$27.61
n/a
$3.15
FD Mkt. Cap / Gold Eq.:
$278.66
$183.01
n/a
$-95.65
FD Mkt. Cap / Silver Eq.:
$3.85
$2.51
n/a
$-1.33
FD Mkt. Cap / Per Metal as % Spot Price:
14.34%
9.87%
n/a
-4.48%
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 0.7872
01/23/2021
Spot Gold:
$1,942.60
$1,855.00
01/23/2021
$-87.60
Spot Silver:
$26.82
$25.47
01/23/2021
$-1.35
Gold:Silver Ratio:
72.43
72.83
01/23/2021
0.40
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: