Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:VAST
GBX
Description
Vast Resources Plc are a gold focused junior, small producer with two exploration properties in Romania. They have approximately 0.3Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$2.41M which is a fall of roughly 87% over the last eight months. As of 09/29/2021 they have ~$22M debt and ~$1.3M cash. They have 221M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$18.51M
$2.41M
09/29/2021
$-16.10M
Total Assets:
$56.00M
$56.00M
09/29/2021
$0.00M
Total Liabilities:
$60.00M
$60.00M
09/29/2021
$0.00M
Current Assets:
$10.00M
$10.00M
09/29/2021
$0.00M
Current Liabilities:
$10.00M
$10.00M
09/29/2021
$0.00M
Total Debt:
$22.00M
$22.00M
09/29/2021
$0.00M
Cash:
$1.30M
$1.30M
09/29/2021
$0.00M
Enterprise Value:
$39.21M
$23.11M
09/25/1970
$-16.10M
Cash Flow:
$4.61M
$5.86M
never
$1.24M
Cash Flow Multiple:
4.01
0.41
never
-3.60
Net Debt to Cash Flow Ratio:
4.49
3.53
never
-0.95
Finance within 1 year:
Yes
Yes
09/29/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/29/2021
0.00%
Misc
09/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
220,996,000
220,996,000
09/29/2021
0
Shares (FD):
220,996,000
220,996,000
09/29/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
09/29/2021
n/a
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 20,000
09/29/2021
0
Production (Silver Eq Oz.) :
(guess) 1,604,360
(guess) 1,678,173
09/29/2021
73,813
Initial CapEx (Outstanding):
$3.50M18.91% of Mkt.Cap
$3.50M145.18% of Mkt.Cap
09/29/2021
$0.00M
Funding Option:
n/a
n/a
09/29/2021
n/a
Documentation:
none
PRODUCER
05/03/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/29/2021 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
09/29/2021
0.00M
Measured & Indicated:
0.30M
0.30M
09/29/2021
0.00M
Inferred:
n/a
n/a
09/29/2021
0.00M
Reserves & Resources:
0.30M
0.30M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/29/2021
0.00M
Measured & Indicated:
0.22M
0.22M
09/29/2021
0.00M
Inferred:
n/a
n/a
09/29/2021
0.00M
Reserves & Resources:
0.22M
0.22M
never
0.00M
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 20,000oz.
09/29/2021
0oz.
Cash Cost:
$900
$900
09/29/2021
$0.00
Extra Operating Cost:
$500
$500
09/29/2021
$0.00
Average Grade:
5.00 g/t
5.00 g/t
09/29/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/03/2022
0.00%
F U T U R E
Proven & Probable:
0.30M
0.30M
09/29/2021
0.00M
Annual Production:
20,000oz.
20,000oz.
09/29/2021
0oz.
Cash Cost:
$900
$900
09/29/2021
$0
Extra Operating Cost:
$500
$500
09/29/2021
$0
SILVER
09/29/2021 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
09/29/2021
0.00M
Measured & Indicated:
n/a
n/a
09/29/2021
0.00M
Inferred:
n/a
n/a
09/29/2021
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
09/29/2021
0.00M
Measured & Indicated:
n/a
n/a
09/29/2021
0.00M
Inferred:
n/a
n/a
09/29/2021
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
09/29/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/29/2021
$0.00
Average Grade:
n/a
n/a
09/29/2021
n/a
Recovery Rate:
n/a
n/a
09/29/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/29/2021
0.00M
Annual Production:
n/a
n/a
09/29/2021
n/a
Cash Cost:
n/a
n/a
09/29/2021
n/a
Extra Operating Cost:
n/a
n/a
09/29/2021
n/a
Property
Last Analysis Data (09/29/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Romania
Baita Bihor
80% (guess)
n/a
show
400,000 oz deposit (gold equivalent), with exploration potential.
Copper, Gold, Silver, Lead, Zinc.
Exploration
Romania , Romania
Manaila
100% (guess)
n/a
show
Small mine. Mostly base metals.
On C&M.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Romania
Baita Bihor
80% (guess)
n/a
show
400,000 oz deposit (gold equivalent), with exploration potential.
Copper, Gold, Silver, Lead, Zinc.
Exploration
Romania , Romania
Manaila
100% (guess)
n/a
show
Small mine. Mostly base metals.
On C&M.
Profitability (by resource)
Proven & Probable
09/29/2021 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 Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
09/29/2021 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.11M
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.80M
Maximum Profit (Gold):
$49.82M
$63.25M
n/a
$13.43M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$49.82M
$63.25M
n/a
$13.43M
Max Profit / Current MCap:
2.692
26.234
n/a
23.542
Max Profit Per Share (Gold):
$0.23
$0.29
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.23
$0.29
n/a
$0.06
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$85.69
$11.16
n/a
$-74.53
FD Mkt. Cap / Silver Eq.:
$1.07
$0.13
n/a
$-0.94
FD Mkt. Cap / Per Metal as % Spot Price:
4.95%
0.61%
n/a
-4.34%
Reserves & Resources
09/29/2021 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.11M
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.80M
Maximum Profit (Gold):
$49.82M
$63.25M
n/a
$13.43M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$49.82M
$63.25M
n/a
$13.43M
Max Profit / Current MCap:
2.692
26.234
n/a
23.542
Max Profit Per Share (Gold):
$0.23
$0.29
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.23
$0.29
n/a
$0.06
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$85.69
$11.16
n/a
$-74.53
FD Mkt. Cap / Silver Eq.:
$1.07
$0.13
n/a
$-0.94
FD Mkt. Cap / Per Metal as % Spot Price:
4.95%
0.61%
n/a
-4.34%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/18/2022
Spot Gold:
$1,729.50
$1,818.30
05/18/2022
$88.80
Spot Silver:
$21.56
$21.67
05/18/2022
$0.11
Gold:Silver Ratio:
80.22
83.91
05/18/2022
3.69
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: