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 two mines in development in Australia and Mexico and three exploration properties. They have approximately 9Moz. of gold in the reserves and resources category of which 7.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$67.52M which is a fall of roughly 0% over the last twelve months. As of 06/15/2023 they have no debt and ~$6M cash. They have 121M 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 06/15/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $67.80M $67.52M 06/15/2023 $-0.28M
Total Assets: $9.00M $9.00M 06/15/2023 $0.00M
Total Liabilities: $1.80M $1.80M 06/15/2023 $0.00M
Current Assets: $6.00M $6.00M 06/15/2023 $0.00M
Current Liabilities: $1.50M $1.50M 06/15/2023 $0.00M
Total Debt: $0.00M $0.00M 06/15/2023 $0.00M
Cash: $6.00M $6.00M 06/15/2023 $0.00M
Enterprise Value: $61.80M $61.52M 12/13/1971 $-0.28M
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: Yes Yes 06/15/2023 n/a
Misc 06/15/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 121,000,000 121,000,000 06/15/2023 0
Shares (FD): 128,000,000 128,000,000 06/15/2023 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
Production ETA: n/a 01/01/2026 06/15/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/15/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/15/2023 0
Initial CapEx (Outstanding): $900.00M
1327.4% of MCap
$900.00M
1332.94% of MCap
06/15/2023 $0.00M
Funding Option: n/a n/a 06/15/2023 n/a
Documentation: none PFS 11/19/2023 n/a
Future MCap Modifier: 0.02
PG/Explorer: Average Project
0.02
PG/Explorer: Average Project
04/24/2023 0
Cash Flow Multiplier: none none 11/19/2023 0.00

Resource Data

GOLD 06/15/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 7.00M 7.00M 06/15/2023 0.00M
Measured & Indicated: 7.50M 7.50M 06/15/2023 0.00M
Inferred: 1.50M 1.50M 06/15/2023 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 6.30M 6.30M 06/15/2023 0.00M
Measured & Indicated: 6.66M 6.66M 06/15/2023 0.00M
Inferred: 0.68M 0.68M 06/15/2023 0.00M
Reserves & Resources: 7.34M 7.34M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: $750 $750 06/15/2023 $0.00
Extra Operating Cost: $350 $350 06/15/2023 $0.00
G
R
A
D
E
Underground (Avg): 0.80 g/t n/a 06/15/2023 n/a
Open Pit (Avg): n/a 0.80 g/t 06/15/2023 0.80 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 7.00M 7.00M 06/15/2023 0.00M
Annual Production: n/a n/a 06/15/2023 n/a
Cash Cost: n/a n/a 06/15/2023 n/a
Extra Operating Cost: n/a n/a 06/15/2023 n/a
SILVER 06/15/2023
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 06/15/2023 0.00M
Measured & Indicated: n/a n/a 06/15/2023 0.00M
Inferred: n/a n/a 06/15/2023 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 06/15/2023 0.00M
Measured & Indicated: n/a n/a 06/15/2023 0.00M
Inferred: n/a n/a 06/15/2023 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 06/15/2023 $0.00
Extra Operating Cost: n/a n/a 06/15/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 06/15/2023 n/a
Open Pit (Avg): n/a n/a 06/15/2023 n/a
Recovery Rate: n/a n/a 06/15/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/15/2023 0.00M
Annual Production: n/a n/a 06/15/2023 n/a
Cash Cost: n/a n/a 06/15/2023 n/a
Extra Operating Cost: n/a n/a 06/15/2023 n/a

Property

Last Analysis Data  (06/15/2023)
Stage Name Owned Au Ag Cu Notes
Dev Mt Todd 100% show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

8 million oz deposit at .8 gpt
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.
Total Land Package Size (ha): 110,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Mt Todd 100% show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

8 million oz deposit at .8 gpt
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.
Total Land Package Size (ha): 110,000  

Profitability (by resource)

Proven &
Probable
06/15/2023
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -35.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.30M 6.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -32.17M
Maximum Profit (Gold): $5,407.92M $7,769.79M n/a $2,361.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,407.92M $7,769.79M n/a $2,361.87M
Max Profit / Current MCap: 79.761 115.074 n/a 35.313
Max Profit Per Share (Gold): $42.25 $60.70 n/a $18.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $42.25 $60.70 n/a $18.45
Total Free Profit Per Share: $41.72 $60.17 n/a $18.45
FD MCap / Gold Eq.: $10.76 $10.72 n/a $-0.04
FD MCap / Silver Eq.: $0.13 $0.14 n/a $0.01
FD MCap / Per Metal
as % Spot Price:
0.55% 0.46% n/a -0.09%
Measured &
Indicated
06/15/2023
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.): 7.50M 7.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -38.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.66M 6.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -34.01M
Maximum Profit (Gold): $5,716.94M $8,213.78M n/a $2,496.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,716.94M $8,213.78M n/a $2,496.83M
Max Profit / Current MCap: 84.319 121.650 n/a 37.331
Max Profit Per Share (Gold): $44.66 $64.17 n/a $19.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $44.66 $64.17 n/a $19.51
Total Free Profit Per Share: $44.13 $63.64 n/a $19.51
FD MCap / Gold Eq.: $10.18 $10.14 n/a $-0.04
FD MCap / Silver Eq.: $0.12 $0.13 n/a $0.01
FD MCap / Per Metal
as % Spot Price:
0.52% 0.43% n/a -0.09%

Reserves &
Resources
06/15/2023
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -45.96M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.34M 7.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -37.46M
Maximum Profit (Gold): $6,296.36M $9,046.26M n/a $2,749.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,296.36M $9,046.26M n/a $2,749.89M
Max Profit / Current MCap: 92.865 133.979 n/a 41.114
Max Profit Per Share (Gold): $49.19 $70.67 n/a $21.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $49.19 $70.67 n/a $21.48
Total Free Profit Per Share: $48.66 $70.15 n/a $21.49
FD MCap / Gold Eq.: $9.24 $9.21 n/a $-0.04
FD MCap / Silver Eq.: $0.11 $0.12 n/a $0.01
FD MCap / Per Metal
as % Spot Price:
0.47% 0.39% n/a -0.08%

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.     ×