Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 ~$46.78M which is a fall of roughly 31% over the last six 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.
Quick Links
Login to access
General Details
Financial
06/15/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$67.80M
$46.78M
06/15/2023
$-21.02M
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
$40.78M
04/17/1971
$-21.02M
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
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):
$900.00M1327.4% of MCap
$900.00M1923.73% 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:
0.02PG/Explorer: Average Project
0.02PG/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
Average Grade:
0.80 g/t
0.80 g/t
06/15/2023
n/a
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
Average Grade:
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Nt , Australia
Mt Todd
100%
110,000
Open Pit
show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.
8 million oz deposit at .8 gpt
Exploration
Indonesia
Awak Mas
20%
n/a
n/a
show
JV property with 2 million oz.
Development
La Paz , Mexico
Concordia
37%
n/a
n/a
show
JV property with 2 million oz of gold.
Exploration
Sinaloa , Mexico
Guadalupe de los Reyes
100%
n/a
n/a
n/a
Exploration
Bishop, Ca , USA
Long Valley
100%
n/a
n/a
show
1.8 million oz property. Likely to be another JV project.
Total Land Package Size (ha):
110,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Nt , Australia
Mt Todd
100%
110,000
Open Pit
show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.
8 million oz deposit at .8 gpt
Exploration
Indonesia
Awak Mas
20%
n/a
n/a
show
JV property with 2 million oz.
Development
La Paz , Mexico
Concordia
37%
n/a
n/a
show
JV property with 2 million oz of gold.
Exploration
Sinaloa , Mexico
Guadalupe de los Reyes
100%
n/a
n/a
n/a
Exploration
Bishop, Ca , USA
Long Valley
100%
n/a
n/a
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
25.55M
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
22.99M
Maximum Profit (Gold):
$5,407.92M
$5,718.51M
n/a
$310.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,407.92M
$5,718.51M
n/a
$310.59M
Max Profit / Current MCap:
79.761
122.232
n/a
42.471
Max Profit Per Share (Gold):
$42.25
$44.68
n/a
$2.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$42.25
$44.68
n/a
$2.43
Total Free Profit Per Share:
$41.72
$44.31
n/a
$2.59
FD MCap / Gold Eq.:
$10.76
$7.43
n/a
$-3.34
FD MCap / Silver Eq.:
$0.13
$0.09
n/a
$-0.04
FD MCap / Per Metal as % Spot Price:
0.55%
0.37%
n/a
-0.18%
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
27.37M
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
24.30M
Maximum Profit (Gold):
$5,716.94M
$6,045.28M
n/a
$328.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,716.94M
$6,045.28M
n/a
$328.34M
Max Profit / Current MCap:
84.319
129.217
n/a
44.898
Max Profit Per Share (Gold):
$44.66
$47.23
n/a
$2.57
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$44.66
$47.23
n/a
$2.57
Total Free Profit Per Share:
$44.13
$46.86
n/a
$2.73
FD MCap / Gold Eq.:
$10.18
$7.02
n/a
$-3.16
FD MCap / Silver Eq.:
$0.12
$0.08
n/a
$-0.04
FD MCap / Per Metal as % Spot Price:
0.52%
0.35%
n/a
-0.17%
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
32.84M
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
26.77M
Maximum Profit (Gold):
$6,296.36M
$6,657.98M
n/a
$361.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,296.36M
$6,657.98M
n/a
$361.62M
Max Profit / Current MCap:
92.865
142.313
n/a
49.449
Max Profit Per Share (Gold):
$49.19
$52.02
n/a
$2.83
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$49.19
$52.02
n/a
$2.83
Total Free Profit Per Share:
$48.66
$51.65
n/a
$2.99
FD MCap / Gold Eq.:
$9.24
$6.38
n/a
$-2.87
FD MCap / Silver Eq.:
$0.11
$0.07
n/a
$-0.04
FD MCap / Per Metal as % Spot Price:
0.47%
0.32%
n/a
-0.15%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/15/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,958.40
$2,007.70
12/08/2023
$49.30
Spot Silver:
$23.85
$23.41
12/08/2023
$-0.44
Gold:Silver Ratio:
82.11
85.76
12/08/2023
3.65
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: