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

Patagonia Gold Plc

www: www.patagoniagold.com   email: info@patagoniagold.ca
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:PGDC CAD
OTCMKTS:HGLD USD

Description

Patagonia Gold Plc are a gold focused junior, small producer with two producing mines in Argentina, one mine in development in Argentina and exploration properties. Currently they produce roughly 6koz. of gold per year. They have approximately 2.8Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$2.17M which is a fall of roughly 51% over the last eleven months. As of 11/12/2022 they have ~$16M debt and ~$0.65M cash. They have 467M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 11/12/2022
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $4.41M $2.17M 11/12/2022
Total Assets: $53.00M $53.00M 11/12/2022
Total Liabilities: $42.30M $42.30M 11/12/2022
Current Assets: $6.30M $6.30M 11/12/2022
Current Liabilities: $18.00M $18.00M 11/12/2022
Total Debt: $16.40M $16.40M 11/12/2022
Cash: $0.65M $0.65M 11/12/2022
Enterprise Value: $20.16M $17.93M 07/27/1970
Cash Flow: $2.71M $1.06M never
Cash Flow Multiple: 1.63 2.06 never
Net Debt to
Cash Flow Ratio:
5.81 14.92 never
Finance within 1 year: 11/12/2022
Misc 11/12/2022
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 466,566,000 466,566,000 11/12/2022
Shares (FD): 587,902,000 587,902,000 11/12/2022
Insider Ownership: n/a 50% 04/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 11/01/2012 11/12/2022
Production (Gold Eq Oz.): (guess) 
10,000
(guess) 
6,000
04/19/2023
Production (Silver Eq Oz.): (guess) 
816,551
(guess) 
499,379
04/19/2023
Initial CapEx (Outstanding): n/a n/a 11/12/2022
Funding Option: n/a n/a 11/12/2022
Documentation: none PRODUCER 04/19/2023
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
04/24/2023
Cash Flow Multiplier: 5 3 04/19/2023

Resource Data

GOLD 11/12/2022
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 11/12/2022
Measured & Indicated: 2.00M 2.00M 11/12/2022
Inferred: 0.80M 0.80M 11/12/2022
Reserves & Resources: 2.80M 2.80M never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/12/2022
Measured & Indicated: 1.44M 1.44M 11/12/2022
Inferred: 0.36M 0.36M 11/12/2022
Reserves & Resources: 1.80M 1.80M never
C
U
R
R
E
N
T
Annual Production: (guess) 
10,000oz.
(guess) 
6,000oz.
04/19/2023
Cash Cost: $1,000 $1,200 04/19/2023
Extra Operating Cost: $500 $500 11/12/2022
Average Grade: 1.00 g/t 1.00 g/t 11/12/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/19/2023
F
U
T
U
R
E
Proven & Probable: 1.50M 1.00M 04/19/2023
Annual Production: 80,000oz. 50,000oz. 04/19/2023
Cash Cost: $850 $1,200 04/19/2023
Extra Operating Cost: $450 $500 04/19/2023
SILVER 11/12/2022
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 11/12/2022
Measured & Indicated: n/a n/a 11/12/2022
Inferred: n/a n/a 11/12/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/12/2022
Measured & Indicated: n/a n/a 11/12/2022
Inferred: n/a n/a 11/12/2022
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 11/12/2022
Extra Operating Cost: n/a n/a 11/12/2022
Average Grade: n/a n/a 11/12/2022
Recovery Rate: n/a n/a 11/12/2022
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/12/2022
Annual Production: n/a n/a 11/12/2022
Cash Cost: n/a n/a 11/12/2022
Extra Operating Cost: n/a n/a 11/12/2022

Property

Last Analysis Data  (11/12/2022)
Stage Name Owned Au Ag Cu Notes
Prod Lomada de Leiva 100% show
Producing mine. About 20,000 oz per year.
Prod Martha 100% show
Small production.
Dev COSE 100% show
Production scheduled for 2014.
Exp Abril 100% n/a
Exp Bajo Pobre 100% n/a
Exp Calcatreu 100% show
1 million oz deposit.

Feasibility is due in 2021.
Exp Cap Oeste 100% show
Flagship project. Close to production.
Exp El Alazan 100% n/a
Exp El Gateado 100% n/a
Exp El Overo 100% n/a
Exp El Tordillo 100% n/a
Exp Homenaje 75% n/a
Exp La Josefina 25% show
Early exploration. JV with El Dorado Gold.
Exp La Josefina 100% n/a
Exp La Manchuria 100% n/a
Exp La Valenciana 100% n/a
Exp Mina Angela 100% n/a
Exp Nico 100% n/a
Exp Santa Cruz 100% show
65 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Total Land Package Size (ha): 170,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Lomada de Leiva 100% show
Producing mine. About 20,000 oz per year.
Prod Martha 100% show
Small production.
Dev COSE 100% show
Production scheduled for 2014.
Exp Abril 100% n/a
Exp Bajo Pobre 100% n/a
Exp Calcatreu 100% show
1 million oz deposit.

Feasibility is due in 2021.
Exp Cap Oeste 100% show
Flagship project. Close to production.
Exp El Alazan 100% n/a
Exp El Gateado 100% n/a
Exp El Overo 100% n/a
Exp El Tordillo 100% n/a
Exp Homenaje 75% n/a
Exp La Josefina 25% show
Early exploration. JV with El Dorado Gold.
Exp La Josefina 100% n/a
Exp La Manchuria 100% n/a
Exp La Valenciana 100% n/a
Exp Mina Angela 100% n/a
Exp Nico 100% n/a
Exp Santa Cruz 100% show
65 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Total Land Package Size (ha): 170,000  

Profitability (by resource)

Proven &
Probable
11/12/2022
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
11/12/2022
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.44M 1.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $390.38M $253.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $390.38M $253.44M n/a
Max Profit / Current MCap: 88.518 116.585 n/a
Max Profit Per Share (Gold): $0.66 $0.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.66 $0.43 n/a
Total Free Profit Per Share: $0.65 $0.43 n/a
FD MCap / Gold Eq.: $3.06 $1.51 n/a
FD MCap / Silver Eq.: $0.04 $0.02 n/a
FD MCap / Per Metal
as % Spot Price:
0.17% 0.08% n/a

Reserves &
Resources
11/12/2022
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.80M 2.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $487.98M $316.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $487.98M $316.80M n/a
Max Profit / Current MCap: 110.648 145.731 n/a
Max Profit Per Share (Gold): $0.83 $0.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.83 $0.54 n/a
Total Free Profit Per Share: $0.82 $0.53 n/a
FD MCap / Gold Eq.: $2.45 $1.21 n/a
FD MCap / Silver Eq.: $0.03 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:
0.14% 0.06% n/a

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.     ×