Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
NYSEAMERICAN:VGZ
USD
TSE:VGZ
CAD
Description
Vista Gold Corp are a junior, project generator looking for gold with two mines in development in Australia and Mexico and three exploration properties. They have a market capitalisation of ~$73.74M which is a fall of roughly 27% over the last twelve months. As of 06/11/2022 they have no debt and ~$12M cash. They have 118M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$101.08M
$73.74M
06/11/2022
Total Assets:
$16.00M
$16.00M
06/11/2022
Total Liabilities:
$1.80M
$1.80M
06/11/2022
Current Assets:
$13.00M
$13.00M
06/11/2022
Current Liabilities:
$1.50M
$1.50M
06/11/2022
Total Debt:
$0.00M
$0.00M
06/11/2022
Cash:
$12.00M
$12.00M
06/11/2022
Enterprise Value:
$89.08M
$61.74M
12/16/1971
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
Yes
Yes
06/11/2022
Misc
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
118,000,000
118,000,000
06/11/2022
Shares (FD):
125,000,000
125,000,000
06/11/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2026
06/11/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/11/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/11/2022
Initial CapEx (Outstanding):
$900.00M890.43% of MCap
$900.00M1220.55% of MCap
06/11/2022
Funding Option:
n/a
n/a
06/11/2022
Documentation:
none
PFS
06/11/2022
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
none
none
never
Resource Data
GOLD
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
06/11/2022
Measured & Indicated:
n/a
n/a
06/11/2022
Inferred:
n/a
n/a
06/11/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/11/2022
Measured & Indicated:
n/a
n/a
06/11/2022
Inferred:
n/a
n/a
06/11/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/11/2022
Extra Operating Cost:
n/a
n/a
06/11/2022
Average Grade:
n/a
n/a
06/11/2022
Recovery Rate:
n/a
n/a
06/11/2022
F U T U R E
Proven & Probable:
n/a
n/a
06/11/2022
Annual Production:
n/a
n/a
06/11/2022
Cash Cost:
n/a
n/a
06/11/2022
Extra Operating Cost:
n/a
n/a
06/11/2022
SILVER
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
06/11/2022
Measured & Indicated:
n/a
n/a
06/11/2022
Inferred:
n/a
n/a
06/11/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/11/2022
Measured & Indicated:
n/a
n/a
06/11/2022
Inferred:
n/a
n/a
06/11/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/11/2022
Extra Operating Cost:
n/a
n/a
06/11/2022
Average Grade:
n/a
n/a
06/11/2022
Recovery Rate:
n/a
n/a
06/11/2022
F U T U R E
Proven & Probable:
n/a
n/a
06/11/2022
Annual Production:
n/a
n/a
06/11/2022
Cash Cost:
n/a
n/a
06/11/2022
Extra Operating Cost:
n/a
n/a
06/11/2022
Property
Last Analysis Data (06/11/2022)
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.
7 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.
7 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
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/11/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,871.50
$1,942.90
06/05/2023
Spot Silver:
$21.86
$23.43
06/05/2023
Gold:Silver Ratio:
85.61
82.92
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: