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

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 5koz. 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 ~$25.74M which is a rise of roughly 90% over the last five months. As of 11/29/2024 they have ~$39M debt and ~$0.05M cash. They have 465M 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 11/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $13.55M $25.74M 11/29/2024 $12.19M
Total Assets: $48.10M $48.10M 11/29/2024 $0.00M
Total Liabilities: $46.20M $46.20M 11/29/2024 $0.00M
Current Assets: $4.30M $4.30M 11/29/2024 $0.00M
Current Liabilities: $4.00M $4.00M 11/29/2024 $0.00M
Total Debt: $39.20M $39.20M 11/29/2024 $0.00M
Cash: $0.05M $0.05M 11/29/2024 $0.00M
Enterprise Value: $52.70M $64.89M 01/21/1972 $12.19M
Cash Flow: $4.75M $7.70M never $2.96M
Cash Flow Multiple: 2.85 3.34 never 0.49
Net Debt to
Cash Flow Ratio:		 8.25 5.08 never -3.16
Finance within 1 year: 11/29/2024 n/a
Misc 11/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 465,051,490 465,051,490 11/29/2024 0
Shares (FD): 474,201,490 474,201,490 11/29/2024 0
Insider Ownership: n/a 65% 11/29/2024 65%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 11/01/2012 11/29/2024 n/a
Production (Gold Eq Oz.): (guess) 
5,000		 (guess) 
5,000		 11/29/2024 0
Production (Silver Eq Oz.): (guess) 
433,208		 (guess) 
497,223		 11/29/2024 64,015
Initial CapEx (Outstanding): n/a n/a 11/29/2024 n/a
Funding Option: n/a n/a 11/29/2024 n/a
Documentation: none PRODUCER 11/29/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/19/2023 0.00

Resource Data

GOLD 11/29/2024
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 11/29/2024 0.00M
Measured & Indicated: 2.00M 2.00M 11/29/2024 0.00M
Inferred: 0.80M 0.80M 11/29/2024 0.00M
Reserves & Resources: 2.80M 2.80M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/29/2024 0.00M
Measured & Indicated: 1.44M 1.44M 11/29/2024 0.00M
Inferred: 0.36M 0.36M 11/29/2024 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000oz.		 (guess) 
5,000oz.		 11/29/2024 0oz.
Cash Cost: $1,200 $1,200 11/29/2024 $0.00
Extra Operating Cost: $500 $500 11/29/2024 $0.00
Total: $1,700 $1,700 11/29/2024 $0.00
Margin (Free Cash Flow): $950 (36%) $1,541 (48%) $591.40
G
R
A
D
E		 Underground (Avg): n/a n/a 11/29/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/25/2024 1.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 11/29/2024 0.00M
Annual Production: 50,000oz. 50,000oz. 11/29/2024 0oz.
Cash Cost: $1,200 $1,200 11/29/2024 $0
Extra Operating Cost: $500 $500 11/29/2024 $0
SILVER 11/29/2024
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 11/29/2024 0.00M
Measured & Indicated: n/a n/a 11/29/2024 0.00M
Inferred: n/a n/a 11/29/2024 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 11/29/2024 0.00M
Measured & Indicated: n/a n/a 11/29/2024 0.00M
Inferred: n/a n/a 11/29/2024 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 11/29/2024 $0.00
Extra Operating Cost: n/a n/a 11/29/2024 $0.00
Total: n/a n/a 11/29/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/29/2024 n/a
Open Pit (Avg): n/a n/a 11/18/2023 n/a
Recovery Rate: n/a n/a 11/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/29/2024 0.00M
Annual Production: n/a n/a 11/29/2024 n/a
Cash Cost: n/a n/a 11/29/2024 n/a
Extra Operating Cost: n/a n/a 11/29/2024 n/a

Property

Last Analysis Data  (11/29/2024)
Stage Name Owned Au Ag Cu Notes
Prod Lomada de Leiva 100% show
Producing mine. About 20,000 oz per year.
Prod Mina Martha (inc. mill) 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 La Josefina 100% n/a
Exp La Josefina 25% show
Early exploration. JV with El Dorado Gold.
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): 222,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Lomada de Leiva 100% show
Producing mine. About 20,000 oz per year.
Prod Mina Martha (inc. mill) 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 La Josefina 100% n/a
Exp La Josefina 25% show
Early exploration. JV with El Dorado Gold.
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): 222,000  

Profitability (by resource)

Proven &
Probable		 11/29/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 11/29/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 25.61M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.44M 1.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.44M
Maximum Profit (Gold): $1,367.28M $2,218.90M n/a $851.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,367.28M $2,218.90M n/a $851.62M
Max Profit / Current MCap: 100.914 86.211 n/a -14.703
Max Profit Per Share (Gold): $2.88 $4.68 n/a $1.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.88 $4.68 n/a $1.80
Total Free Profit Per Share: $2.84 $4.60 n/a $1.76
FD MCap / Gold Eq.: $9.41 $17.87 n/a $8.46
FD MCap / Silver Eq.: $0.11 $0.18 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 0.36% 0.55% n/a 0.20%

Reserves &
Resources		 11/29/2024
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.): 2.80M 2.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 35.85M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 23.05M
Maximum Profit (Gold): $1,709.10M $2,773.62M n/a $1,064.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,709.10M $2,773.62M n/a $1,064.52M
Max Profit / Current MCap: 126.143 107.764 n/a -18.379
Max Profit Per Share (Gold): $3.60 $5.85 n/a $2.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.60 $5.85 n/a $2.24
Total Free Profit Per Share: $3.56 $5.77 n/a $2.21
FD MCap / Gold Eq.: $7.53 $14.30 n/a $6.77
FD MCap / Silver Eq.: $0.09 $0.14 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 0.28% 0.44% n/a 0.16%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults