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:FPC
CAD
OTCMKTS:FPRGF
USD
Description
Falco Resources Ltd are a gold focused junior, late stage development company with one exploration property in Canada. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$29.74M which is a rise of roughly 5% over the last nine months. As of 03/04/2023 they have ~C$24M debt and ~C$5.91M cash. They have 272M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$28.41M
$29.74M
03/04/2023
Total Assets:
$102.95M
$103.44M
03/04/2023
Total Liabilities:
$38.97M
$39.16M
03/04/2023
Current Assets:
$6.62M
$6.65M
03/04/2023
Current Liabilities:
$24.27M
$24.38M
03/04/2023
Total Debt:
$23.53M
$23.64M
03/04/2023
Cash:
$5.88M
$5.91M
03/04/2023
Enterprise Value:
$46.06M
$47.47M
07/04/1971
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
03/04/2023
Misc
03/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
272,000,000
272,000,000
03/04/2023
Shares (FD):
322,000,000
322,000,000
03/04/2023
Insider Ownership:
n/a
33%
11/19/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
10/01/2025
03/04/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/04/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/04/2023
Initial CapEx (Outstanding):
$844.00M2970.41% of MCap
$844.00M2837.98% of MCap
03/04/2023
Funding Option:
n/a
n/a
03/04/2023
Documentation:
none
FS
11/19/2023
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier:
5
3
04/18/2023
Resource Data
GOLD
03/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
3.70M
3.70M
03/04/2023
Measured & Indicated:
4.50M
4.50M
03/04/2023
Inferred:
1.00M
1.00M
03/04/2023
Reserves & Resources:
5.50M
5.50M
never
P L A U S I B L E
Proven & Probable:
3.26M
3.26M
03/04/2023
Measured & Indicated:
3.82M
3.82M
03/04/2023
Inferred:
0.44M
0.44M
03/04/2023
Reserves & Resources:
4.26M
4.26M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
03/04/2023
Extra Operating Cost:
n/a
n/a
03/04/2023
Average Grade:
1.44 g/t
1.44 g/t
03/04/2023
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
11/19/2023
F U T U R E
Proven & Probable:
4.50M
4.50M
03/04/2023
Annual Production:
220,000oz.
220,000oz.
03/04/2023
Cash Cost:
$500
$800
04/18/2023
Extra Operating Cost:
$450
$500
04/18/2023
SILVER
03/04/2023 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
03/04/2023
Measured & Indicated:
n/a
n/a
03/04/2023
Inferred:
n/a
n/a
03/04/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/04/2023
Measured & Indicated:
n/a
n/a
03/04/2023
Inferred:
n/a
n/a
03/04/2023
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
03/04/2023
Extra Operating Cost:
n/a
n/a
03/04/2023
Average Grade:
n/a
n/a
03/04/2023
Recovery Rate:
n/a
n/a
03/04/2023
F U T U R E
Proven & Probable:
n/a
n/a
03/04/2023
Annual Production:
n/a
n/a
03/04/2023
Cash Cost:
n/a
n/a
03/04/2023
Extra Operating Cost:
n/a
n/a
03/04/2023
Property
Last Analysis Data (03/04/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Horne Mine
100% (guess)
70,000
Underground
show
14 past producing mines on 175,000 acres.
19 million oz produced
Horne Mine: 5 million oz and growing (1.4 gpt)
Total Land Package Size (ha):
70,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Horne Mine
100% (guess)
70,000
Underground
show
14 past producing mines on 175,000 acres.
19 million oz produced
Horne Mine: 5 million oz and growing (1.4 gpt)
Total Land Package Size (ha):
70,000
Profitability (by resource)
Proven & Probable
03/04/2023 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.):
3.70M
3.70M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.26M
3.26M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,950.26M
$2,511.35M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,950.26M
$2,511.35M
n/a
Max Profit / Current MCap:
103.833
84.445
n/a
Max Profit Per Share (Gold):
$9.16
$7.80
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$9.16
$7.80
n/a
Total Free Profit Per Share:
$9.04
$7.67
n/a
FD MCap / Gold Eq.:
$8.73
$9.13
n/a
FD MCap / Silver Eq.:
$0.10
$0.11
n/a
FD MCap / Per Metal as % Spot Price:
0.47%
0.44%
n/a
Measured & Indicated
03/04/2023 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.):
4.50M
4.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.82M
3.82M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,460.58M
$2,945.75M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,460.58M
$2,945.75M
n/a
Max Profit / Current MCap:
121.793
99.052
n/a
Max Profit Per Share (Gold):
$10.75
$9.15
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$10.75
$9.15
n/a
Total Free Profit Per Share:
$10.63
$9.02
n/a
FD MCap / Gold Eq.:
$7.44
$7.79
n/a
FD MCap / Silver Eq.:
$0.09
$0.10
n/a
FD MCap / Per Metal as % Spot Price:
0.40%
0.38%
n/a
Reserves & Resources
03/04/2023 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.):
5.50M
5.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.26M
4.26M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,859.26M
$3,285.12M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,859.26M
$3,285.12M
n/a
Max Profit / Current MCap:
135.825
110.463
n/a
Max Profit Per Share (Gold):
$11.99
$10.20
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$11.99
$10.20
n/a
Total Free Profit Per Share:
$11.87
$10.08
n/a
FD MCap / Gold Eq.:
$6.67
$6.98
n/a
FD MCap / Silver Eq.:
$0.08
$0.09
n/a
FD MCap / Per Metal as % Spot Price:
0.36%
0.34%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7353
CAD 0.7389
12/03/2023
Spot Gold:
$1,856.10
$2,071.30
12/03/2023
Spot Silver:
$21.26
$25.44
12/03/2023
Gold:Silver Ratio:
87.30
81.42
12/03/2023
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: