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

Falco Resources Ltd

www: falcores.com   email: info@falcores.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:FPC CAD
OTCMKTS:FPRGF USD

Description

Falco Resources Ltd are a gold focused junior, late stage developer 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$78.85M which is a rise of roughly 43% over the last six months. As of 03/03/2025 they have ~C$27M debt and ~C$2.9M cash. They have 304M 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 03/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $55.08M $78.85M 03/03/2025
MCap (OS): $43.18M $61.81M 03/03/2025
Total Assets: $96.95M $101.61M 03/03/2025
Total Liabilities: $36.70M $38.47M 03/03/2025
Current Assets: $6.23M $6.53M 03/03/2025
Current Liabilities: $22.85M $23.95M 03/03/2025
Total Debt: $25.62M $26.85M 03/03/2025
Cash: $2.77M $2.90M 03/03/2025
Debt (Net): $22.85M $23.95M
Enterprise Value: $77.93M $102.80M 04/04/1973
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 03/03/2025
Misc 03/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 304,138,434 304,138,434 03/03/2025
Shares (FD): 388,000,000 388,000,000 03/03/2025
Insider Ownership: n/a 30% 03/03/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2027 03/03/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/03/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/03/2025
Development Phase: none FS Released 03/03/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiple: 3 3 04/18/2023

Resource Data

GOLD 03/03/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.30M 3.30M 03/03/2025
Measured & Indicated: 4.50M 4.50M 03/03/2025
Inferred: 1.00M 1.00M 03/03/2025
Reserves & Resources: 5.50M 5.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.90M 2.90M 03/03/2025
Measured & Indicated: 3.75M 3.75M 03/03/2025
Inferred: 0.44M 0.44M 03/03/2025
Reserves & Resources: 4.19M 4.19M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/03/2025
Extra Operating Cost: n/a n/a 03/03/2025
Total: $1,400 $1,400 03/03/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/03/2025
Open Pit (Avg): n/a 1.44 g/t 03/05/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 03/03/2025
F
U
T
U
R
E		 Proven & Probable: 4.50M 4.50M 03/03/2025
Annual Production: 220,000oz. 220,000oz. 03/03/2025
Cash Cost: $800 $800 03/03/2025
Extra Operating Cost: $600 $600 03/03/2025
SILVER 03/03/2025
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 03/03/2025
Measured & Indicated: n/a n/a 03/03/2025
Inferred: n/a n/a 03/03/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/03/2025
Measured & Indicated: n/a n/a 03/03/2025
Inferred: n/a n/a 03/03/2025
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 03/03/2025
Extra Operating Cost: n/a n/a 03/03/2025
Total: n/a n/a 03/03/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/03/2025
Open Pit (Avg): n/a n/a 03/05/2024
Recovery Rate: n/a n/a 03/03/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/03/2025
Annual Production: n/a n/a 03/03/2025
Cash Cost: n/a n/a 03/03/2025
Extra Operating Cost: n/a n/a 03/03/2025

Property

Last Analysis Data  (03/03/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Horne Mine
100 show
14 past producing mines on 175,000 acres.

19 million oz produced

Horne Mine: 5 million oz and growing (1.4 gpt)

Size: 70,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Horne Mine
100 950.00 25.00 844.00 show
14 past producing mines on 175,000 acres.

19 million oz produced

Horne Mine: 5 million oz and growing (1.4 gpt)

Size: 70,000 ha

Profitability (by resource)

Proven &
Probable		 03/03/2025
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.): 3.30M 3.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.90M 2.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,251.75M $6,183.17M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,251.75M $6,183.17M n/a
Max Profit / Current MCap: 77.191 78.415 n/a
Max Profit Per Share (Gold): $10.96 $15.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.96 $15.94 n/a
Total Free Profit Per Share: $10.75 $15.66 n/a
FD MCap / Gold Eq.: $18.97 $27.15 n/a
FD MCap / Silver Eq.: $0.21 $0.31 n/a
FD MCap / Per Metal
as % Spot Price:		 0.66% 0.77% n/a
EV / Gold Eq.: $26.84 $35.40 n/a
EV / Silver Eq.: $0.29 $0.41 n/a
EV / Per Metal
as % Spot Price:		 0.94% 1.00% n/a
Measured &
Indicated		 03/03/2025
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.: 3.75M 3.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,488.62M $7,981.91M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,488.62M $7,981.91M n/a
Max Profit / Current MCap: 99.646 101.227 n/a
Max Profit Per Share (Gold): $14.15 $20.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.15 $20.57 n/a
Total Free Profit Per Share: $13.94 $20.29 n/a
FD MCap / Gold Eq.: $14.69 $21.03 n/a
FD MCap / Silver Eq.: $0.16 $0.24 n/a
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.60% n/a
EV / Gold Eq.: $20.79 $27.42 n/a
EV / Silver Eq.: $0.23 $0.32 n/a
EV / Per Metal
as % Spot Price:		 0.73% 0.78% n/a

Reserves &
Resources		 03/03/2025
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.: 4.19M 4.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,132.82M $8,918.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,132.82M $8,918.75M n/a
Max Profit / Current MCap: 111.342 113.108 n/a
Max Profit Per Share (Gold): $15.81 $22.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.81 $22.99 n/a
Total Free Profit Per Share: $15.60 $22.71 n/a
FD MCap / Gold Eq.: $13.15 $18.82 n/a
FD MCap / Silver Eq.: $0.14 $0.22 n/a
FD MCap / Per Metal
as % Spot Price:		 0.46% 0.53% n/a
EV / Gold Eq.: $18.61 $24.54 n/a
EV / Silver Eq.: $0.20 $0.28 n/a
EV / Per Metal
as % Spot Price:		 0.65% 0.70% 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.     ×