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 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$71.96M which is a rise of roughly 11% over the last nine months. As of 03/05/2024 they have ~C$23M debt and ~C$2.85M cash. They have 275M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$64.81M
$71.96M
06/07/2024
Total Assets:
$103.04M
$99.64M
03/05/2024
Total Liabilities:
$39.01M
$37.72M
03/05/2024
Current Assets:
$6.62M
$6.41M
03/05/2024
Current Liabilities:
$24.29M
$23.49M
03/05/2024
Total Debt:
$23.55M
$22.78M
03/05/2024
Cash:
$2.94M
$2.85M
03/05/2024
Enterprise Value:
$85.42M
$91.88M
11/29/1972
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
03/05/2024
Misc
03/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
271,577,879
275,000,000
06/07/2024
Shares (FD):
332,278,360
337,000,000
06/07/2024
Insider Ownership:
n/a
35%
06/07/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
10/01/2025
03/05/2024
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/05/2024
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/05/2024
Initial CapEx (Outstanding):
$844.00M1302.27% of MCap
$844.00M1172.94% of MCap
03/05/2024
Funding Option:
n/a
n/a
03/05/2024
Documentation:
none
FS
06/07/2024
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier:
3
3
04/18/2023
Resource Data
GOLD
03/05/2024 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
03/05/2024
Measured & Indicated:
4.50M
4.50M
03/05/2024
Inferred:
1.00M
1.00M
03/05/2024
Reserves & Resources:
5.50M
5.50M
never
P L A U S I B L E
Proven & Probable:
2.90M
2.90M
03/05/2024
Measured & Indicated:
3.75M
3.75M
03/05/2024
Inferred:
0.44M
0.44M
03/05/2024
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
03/05/2024
Extra Operating Cost:
n/a
n/a
03/05/2024
Total:
$1,300
$1,300
03/05/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
1.44 g/t
n/a
03/05/2024
Open Pit (Avg):
n/a
1.44 g/t
03/05/2024
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
06/07/2024
F U T U R E
Proven & Probable:
4.50M
4.50M
03/05/2024
Annual Production:
220,000oz.
220,000oz.
03/05/2024
Cash Cost:
$800
$800
03/05/2024
Extra Operating Cost:
$500
$500
03/05/2024
SILVER
03/05/2024 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
03/05/2024
Measured & Indicated:
n/a
n/a
03/05/2024
Inferred:
n/a
n/a
03/05/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/05/2024
Measured & Indicated:
n/a
n/a
03/05/2024
Inferred:
n/a
n/a
03/05/2024
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
03/05/2024
Extra Operating Cost:
n/a
n/a
03/05/2024
Total:
n/a
n/a
03/05/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
03/05/2024
Open Pit (Avg):
n/a
n/a
03/05/2024
Recovery Rate:
n/a
n/a
03/05/2024
F U T U R E
Proven & Probable:
n/a
n/a
03/05/2024
Annual Production:
n/a
n/a
03/05/2024
Cash Cost:
n/a
n/a
03/05/2024
Extra Operating Cost:
n/a
n/a
03/05/2024
Property
Last Analysis Data (03/05/2024)
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
03/05/2024 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):
$2,392.90M
$3,927.37M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,392.90M
$3,927.37M
n/a
Max Profit / Current MCap:
36.922
54.580
n/a
Max Profit Per Share (Gold):
$7.20
$11.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.20
$11.65
n/a
Total Free Profit Per Share:
$6.94
$11.35
n/a
FD MCap / Gold Eq.:
$22.32
$24.78
n/a
FD MCap / Silver Eq.:
$0.25
$0.29
n/a
FD MCap / Per Metal as % Spot Price:
1.05%
0.93%
n/a
Measured & Indicated
03/05/2024 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):
$3,089.01M
$5,069.88M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,089.01M
$5,069.88M
n/a
Max Profit / Current MCap:
47.663
70.458
n/a
Max Profit Per Share (Gold):
$9.30
$15.04
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$9.30
$15.04
n/a
Total Free Profit Per Share:
$9.03
$14.74
n/a
FD MCap / Gold Eq.:
$17.29
$19.19
n/a
FD MCap / Silver Eq.:
$0.19
$0.22
n/a
FD MCap / Per Metal as % Spot Price:
0.81%
0.72%
n/a
Reserves & Resources
03/05/2024 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):
$3,451.57M
$5,664.93M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,451.57M
$5,664.93M
n/a
Max Profit / Current MCap:
53.257
78.727
n/a
Max Profit Per Share (Gold):
$10.39
$16.81
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$10.39
$16.81
n/a
Total Free Profit Per Share:
$10.12
$16.51
n/a
FD MCap / Gold Eq.:
$15.47
$17.18
n/a
FD MCap / Silver Eq.:
$0.17
$0.20
n/a
FD MCap / Per Metal as % Spot Price:
0.73%
0.65%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7360
CAD 0.7117
12/03/2024
Spot Gold:
$2,124.00
$2,652.40
12/03/2024
Spot Silver:
$23.56
$30.98
12/03/2024
Gold:Silver Ratio:
90.15
85.62
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: