Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Vista Gold Corp

www: www.vistagold.com   email: ir@vistagold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:VGZ USD
TSE:VGZ CAD

Description

Vista Gold Corp are a gold focused junior, project generator with one mine in development in Australia. They have approximately 9.4Moz. of gold in the reserves and resources category of which 7.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$180.78M which is a rise of roughly 35% over the last two months. As of 06/24/2025 they have no debt and ~$15M cash. They have 125M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $133.62M $180.78M 06/24/2025 $47.16M
MCap (OS): $127.50M $172.50M 06/24/2025 $45.00M
Total Assets: $18.00M $18.00M 06/24/2025 $0.00M
Total Liabilities: $1.80M $1.80M 06/24/2025 $0.00M
Current Assets: $15.00M $15.00M 06/24/2025 $0.00M
Current Liabilities: $1.50M $1.50M 06/24/2025 $0.00M
Total Debt: $0.00M $0.00M 06/24/2025 $0.00M
Cash: $15.00M $15.00M 06/24/2025 $0.00M
Debt (Net): $-15.00M $-15.00M $0.00M
Enterprise Value: $118.62M $165.78M 04/03/1975 $47.16M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: No No 06/24/2025 n/a
Misc 06/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 125,000,000 125,000,000 06/24/2025 0
Shares (FD): 131,000,000 131,000,000 06/24/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Explorer Explorer never n/a
Production ETA: n/a 01/01/2027 06/24/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/24/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/24/2025 0
Development Phase: none FS Released 06/24/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 06/13/2024 0
Cash Flow Multiple: none none 06/24/2025 0.00

Resource Data

GOLD 06/24/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 7.00M 7.00M 06/24/2025 0.00M
Measured & Indicated: 7.80M 7.80M 06/24/2025 0.00M
Inferred: 1.60M 1.60M 06/24/2025 0.00M
Reserves & Resources: 9.40M 9.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.37M 6.37M 06/24/2025 0.00M
Measured & Indicated: 6.95M 6.95M 06/24/2025 0.00M
Inferred: 0.73M 0.73M 06/24/2025 0.00M
Reserves & Resources: 7.68M 7.68M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $750 $750 06/24/2025 $0.00
Extra Operating Cost: $350 $350 06/24/2025 $0.00
Total: $1,100 $1,100 06/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/24/2025 n/a
Open Pit (Avg): n/a 0.80 g/t 06/15/2023 0.80 g/t
Recovery Rate: (CG)  91.00% (CG)  91.00% 06/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 06/24/2025 0.00M
Annual Production: n/a n/a 06/24/2025 n/a
Cash Cost: n/a n/a 06/24/2025 n/a
Extra Operating Cost: n/a n/a 06/24/2025 n/a
SILVER 06/24/2025
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 06/24/2025 0.00M
Measured & Indicated: n/a n/a 06/24/2025 0.00M
Inferred: n/a n/a 06/24/2025 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 06/24/2025 0.00M
Measured & Indicated: n/a n/a 06/24/2025 0.00M
Inferred: n/a n/a 06/24/2025 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 06/24/2025 $0.00
Extra Operating Cost: n/a n/a 06/24/2025 $0.00
Total: n/a n/a 06/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/24/2025 n/a
Open Pit (Avg): n/a n/a 06/15/2023 n/a
Recovery Rate: n/a n/a 06/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/24/2025 0.00M
Annual Production: n/a n/a 06/24/2025 n/a
Cash Cost: n/a n/a 06/24/2025 n/a
Extra Operating Cost: n/a n/a 06/24/2025 n/a

Property

Last Analysis Data  (06/24/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Mt Todd
100 show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

10 million oz deposit at .8 gpt

91% recovery rate

Size: 110,000 ha
Exp Awak Mas
20 show
JV property with 2 million oz.
Dev Concordia
37 show
JV property with 2 million oz of gold.
Exp Guadalupe de los Reyes
100 n/a
Exp Long Valley
100 show
1.8 million oz property. Likely to be another JV project.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Mt Todd
100 25.00 1000.00 show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

10 million oz deposit at .8 gpt

91% recovery rate

Size: 110,000 ha

Profitability (by resource)

Proven &
Probable		 06/24/2025
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -40.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.37M 6.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -36.47M
Maximum Profit (Gold): $14,138.15M $15,474.32M n/a $1,336.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14,138.15M $15,474.32M n/a $1,336.17M
Max Profit / Current MCap: 105.809 85.598 n/a -20.211
Max Profit Per Share (Gold): $107.92 $118.12 n/a $10.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $107.92 $118.12 n/a $10.20
Total Free Profit Per Share: $106.90 $116.74 n/a $9.84
FD MCap / Gold Eq.: $20.98 $28.38 n/a $7.40
FD MCap / Silver Eq.: $0.23 $0.33 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 0.63% 0.80% n/a 0.17%
EV / Gold Eq.: $18.62 $26.03 n/a $7.40
EV / Silver Eq.: $0.20 $0.30 n/a $0.10
EV / Per Metal
as % Spot Price:		 0.56% 0.74% n/a 0.18%
Measured &
Indicated		 06/24/2025
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.): 7.80M 7.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -44.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.95M 6.95M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -39.80M
Maximum Profit (Gold): $15,430.78M $16,889.12M n/a $1,458.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,430.78M $16,889.12M n/a $1,458.34M
Max Profit / Current MCap: 115.483 93.424 n/a -22.059
Max Profit Per Share (Gold): $117.79 $128.92 n/a $11.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $117.79 $128.92 n/a $11.13
Total Free Profit Per Share: $116.77 $127.54 n/a $10.77
FD MCap / Gold Eq.: $19.22 $26.00 n/a $6.78
FD MCap / Silver Eq.: $0.21 $0.30 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 0.58% 0.74% n/a 0.16%
EV / Gold Eq.: $17.06 $23.85 n/a $6.78
EV / Silver Eq.: $0.18 $0.28 n/a $0.09
EV / Per Metal
as % Spot Price:		 0.51% 0.68% n/a 0.16%

Reserves &
Resources		 06/24/2025
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.): 9.40M 9.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -53.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.68M 7.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -43.97M
Maximum Profit (Gold): $17,046.57M $18,657.61M n/a $1,611.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $17,046.57M $18,657.61M n/a $1,611.04M
Max Profit / Current MCap: 127.575 103.206 n/a -24.369
Max Profit Per Share (Gold): $130.13 $142.42 n/a $12.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $130.13 $142.42 n/a $12.30
Total Free Profit Per Share: $129.11 $141.04 n/a $11.94
FD MCap / Gold Eq.: $17.40 $23.54 n/a $6.14
FD MCap / Silver Eq.: $0.19 $0.27 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 0.52% 0.67% n/a 0.14%
EV / Gold Eq.: $15.44 $21.58 n/a $6.14
EV / Silver Eq.: $0.17 $0.25 n/a $0.08
EV / Per Metal
as % Spot Price:		 0.47% 0.61% n/a 0.15%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults