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
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 ~$4.38M which is a fall of roughly 1% over the last seven 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.
Quick Links
Login to access
General Details
Financial
11/12/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$4.41M
$4.38M
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
$20.13M
08/21/1970
Cash Flow:
$2.71M
$1.48M
never
Cash Flow Multiple:
1.63
2.95
never
Net Debt to Cash Flow Ratio:
5.81
10.62
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) 495,286
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:
0.1Producer: Weak
0.1Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Perito Moreno , Argentina
Lomada de Leiva
100%
59,000
n/a
show
Producing mine. About 20,000 oz per year.
Production
Santacruz , Argentina
Martha
100% (guess)
n/a
Open Pit
show
Small production.
Development
Santa Cruz Province , Argentina
COSE
100%
n/a
n/a
show
Production scheduled for 2014.
Exploration
Santa Cruz , Argentina
Abril
100% (guess)
n/a
n/a
n/a
Exploration
Las Heras, Santa Cruz , Argentina
Bajo Pobre
100%
n/a
n/a
n/a
Exploration
Argentina , Argentina
Calcatreu
100% (guess)
n/a
n/a
show
1 million oz deposit.
Feasibility is due in 2021.
Exploration
Bajo Caracoles, Santa Cruz Province , Argentina
Cap Oeste
100%
81,000
n/a
show
Flagship project. Close to production.
Exploration
Santa Cruz Province , Argentina
El Alazan
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Gateado
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Overo
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Tordillo
100%
n/a
n/a
n/a
Exploration
Argentina
Homenaje
75% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
La Josefina
25% (guess)
30,000
n/a
show
Early exploration. JV with El Dorado Gold.
Exploration
Santa Cruz , Argentina
La Josefina
100% (guess)
n/a
n/a
n/a
Exploration
Gobernador Gregores, Santa Cruz Province , Argentina
La Manchuria
100%
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
La Valenciana
100% (guess)
n/a
n/a
n/a
Exploration
Argentina
Mina Angela
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
Nico
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
Santa Cruz
100% (guess)
n/a
n/a
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Perito Moreno , Argentina
Lomada de Leiva
100%
59,000
n/a
show
Producing mine. About 20,000 oz per year.
Production
Santacruz , Argentina
Martha
100% (guess)
n/a
Open Pit
show
Small production.
Development
Santa Cruz Province , Argentina
COSE
100%
n/a
n/a
show
Production scheduled for 2014.
Exploration
Santa Cruz , Argentina
Abril
100% (guess)
n/a
n/a
n/a
Exploration
Las Heras, Santa Cruz , Argentina
Bajo Pobre
100%
n/a
n/a
n/a
Exploration
Argentina , Argentina
Calcatreu
100% (guess)
n/a
n/a
show
1 million oz deposit.
Feasibility is due in 2021.
Exploration
Bajo Caracoles, Santa Cruz Province , Argentina
Cap Oeste
100%
81,000
n/a
show
Flagship project. Close to production.
Exploration
Santa Cruz Province , Argentina
El Alazan
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Gateado
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Overo
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Tordillo
100%
n/a
n/a
n/a
Exploration
Argentina
Homenaje
75% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
La Josefina
25% (guess)
30,000
n/a
show
Early exploration. JV with El Dorado Gold.
Exploration
Santa Cruz , Argentina
La Josefina
100% (guess)
n/a
n/a
n/a
Exploration
Gobernador Gregores, Santa Cruz Province , Argentina
La Manchuria
100%
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
La Valenciana
100% (guess)
n/a
n/a
n/a
Exploration
Argentina
Mina Angela
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
Nico
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
Santa Cruz
100% (guess)
n/a
n/a
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
$356.11M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$390.38M
$356.11M
n/a
Max Profit / Current MCap:
88.518
81.353
n/a
Max Profit Per Share (Gold):
$0.66
$0.61
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.66
$0.61
n/a
Total Free Profit Per Share:
$0.65
$0.60
n/a
FD MCap / Gold Eq.:
$3.06
$3.04
n/a
FD MCap / Silver Eq.:
$0.04
$0.04
n/a
FD MCap / Per Metal as % Spot Price:
0.17%
0.16%
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
$445.14M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$487.98M
$445.14M
n/a
Max Profit / Current MCap:
110.648
101.691
n/a
Max Profit Per Share (Gold):
$0.83
$0.76
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.83
$0.76
n/a
Total Free Profit Per Share:
$0.82
$0.75
n/a
FD MCap / Gold Eq.:
$2.45
$2.43
n/a
FD MCap / Silver Eq.:
$0.03
$0.03
n/a
FD MCap / Per Metal as % Spot Price:
0.14%
0.12%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/12/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,771.10
$1,947.30
06/03/2023
Spot Silver:
$21.69
$23.59
06/03/2023
Gold:Silver Ratio:
81.66
82.55
06/03/2023
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: