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

Gold Road Resources Ltd

www: www.goldroad.com.au   email: perth@goldroad.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:GOR AUD
OTCMKTS:ELKMF USD

Description

Gold Road Resources Ltd are a gold focused mid-tier producer with one mine in development in Australia and exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$2483.8M which is a rise of roughly 119% over the last twelve months. As of 09/07/2024 they have no debt and ~A$134.94M cash. They have 1,083M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,133.46M $2,483.80M 09/07/2024
MCap (OS): $1,125.50M $2,466.37M 09/07/2024
Total Assets: $738.73M $731.18M 09/07/2024
Total Liabilities: $140.36M $138.92M 09/07/2024
Current Assets: $100.74M $423.42M 01/29/2025
Current Liabilities: $48.35M $47.86M 09/07/2024
Total Debt: $0.00M $0.00M 09/07/2024
Cash: $57.75M $134.94M 04/29/2025
Debt (Net): $-57.75M $-134.94M
Enterprise Value: $1,075.70M $2,348.87M 06/06/2044
Cash Flow: $134.66M $278.69M never
Cash Flow Multiple: 8.42 8.91 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/07/2024
Misc 09/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,083,344,563 1,083,344,563 09/07/2024
Shares (FD): 1,091,000,000 1,091,000,000 09/07/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2019 09/07/2024
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
170,000		 04/29/2025
Production (Silver Eq Oz.): (guess) 
13,399,678		 (guess) 
14,678,320		 04/29/2025
Development Phase: none Producer (Single Mine) 04/29/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 12 15 01/29/2025

Resource Data

GOLD 09/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.20M 2.20M 09/07/2024
Measured & Indicated: 3.00M 3.00M 09/07/2024
Inferred: 2.00M 3.00M 09/07/2024
Reserves & Resources: 5.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.87M 1.87M 09/07/2024
Measured & Indicated: 2.41M 2.41M 09/07/2024
Inferred: 0.85M 1.28M 09/07/2024
Reserves & Resources: 3.26M 3.69M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
170,000oz.		 04/29/2025
Cash Cost: $1,000 $1,350 04/29/2025
Extra Operating Cost: $600 $650 01/29/2025
Total: $1,600 $2,000 04/29/2025
Margin (Free Cash Flow): $898 (36%) $1,639 (45%)
MCap / Production (AuEq): $7,556.38 $14,610.60
EV / Production (AuEq): $7,171.35 $13,816.86
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 09/07/2024
Open Pit (Avg): n/a 1.40 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/29/2025
F
U
T
U
R
E		 Proven & Probable: 4.00M 5.00M 01/29/2025
Annual Production: 200,000oz. 250,000oz. 01/29/2025
Cash Cost: $1,050 $1,350 04/29/2025
Extra Operating Cost: $550 $650 04/29/2025
SILVER 09/07/2024
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 09/07/2024
Measured & Indicated: n/a n/a 09/07/2024
Inferred: n/a n/a 09/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/07/2024
Measured & Indicated: n/a n/a 09/07/2024
Inferred: n/a n/a 09/07/2024
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 09/07/2024
Extra Operating Cost: n/a n/a 09/07/2024
Total: n/a n/a 09/07/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $84.59 $169.22
EV / Production (AgEq): $80.28 $160.02
G
R
A
D
E		 Underground (Avg): n/a n/a 09/07/2024
Open Pit (Avg): n/a n/a 09/06/2023
Recovery Rate: n/a n/a 09/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/07/2024
Annual Production: n/a n/a 09/07/2024
Cash Cost: n/a n/a 09/07/2024
Extra Operating Cost: n/a n/a 09/07/2024

Property

Last Analysis Data  (09/07/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Gruyere
50 show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.

Size: 500,000 ha
Exp Galloway
100 n/a
Exp Greenvale
100 n/a
Exp Maddina
100 show
Early exploration.

Size: 3,000 ha
Exp Mallina
100 show
Possible Pilbara discovery.

Size: 50,000 ha
Exp Stewart Shelf
100 show
Early exploration
Exp Yamarna
100 show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.

Size: 600,000 ha
Exp Yerrida / Bryah
100 show
Early exploration.

Size: 250,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Gruyere
50 show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.

Size: 500,000 ha
Exp Galloway
100 n/a
Exp Greenvale
100 n/a
Exp Maddina
100 show
Early exploration.

Size: 3,000 ha
Exp Mallina
100 show
Possible Pilbara discovery.

Size: 50,000 ha
Exp Stewart Shelf
100 show
Early exploration
Exp Yamarna
100 show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.

Size: 600,000 ha
Exp Yerrida / Bryah
100 show
Early exploration.

Size: 250,000 ha

Profitability (by resource)

Proven &
Probable		 09/07/2024
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.): 2.20M 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.87M 1.87M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,678.70M $3,065.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,678.70M $3,065.60M n/a
Max Profit / Current MCap: 1.481 1.234 n/a
Max Profit Per Share (Gold): $1.54 $2.81 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.54 $2.81 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $606.13 $1,328.24 n/a
FD MCap / Silver Eq.: $6.79 $15.38 n/a
FD MCap / Per Metal
as % Spot Price:		 24.27% 36.50% n/a
EV / Gold Eq.: $575.24 $1,256.08 n/a
EV / Silver Eq.: $6.44 $14.55 n/a
EV / Per Metal
as % Spot Price:		 23.03% 34.51% n/a
Measured &
Indicated		 09/07/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.41M 2.41M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,167.05M $3,957.42M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,167.05M $3,957.42M n/a
Max Profit / Current MCap: 1.912 1.593 n/a
Max Profit Per Share (Gold): $1.99 $3.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.99 $3.63 n/a
Total Free Profit Per Share: $0.44 $0.20 n/a
FD MCap / Gold Eq.: $469.54 $1,028.92 n/a
FD MCap / Silver Eq.: $5.26 $11.92 n/a
FD MCap / Per Metal
as % Spot Price:		 18.80% 28.27% n/a
EV / Gold Eq.: $445.61 $973.02 n/a
EV / Silver Eq.: $4.99 $11.27 n/a
EV / Per Metal
as % Spot Price:		 17.84% 26.74% n/a

Reserves &
Resources		 09/07/2024
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.): 5.00M 6.00M 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 3.69M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,930.09M $6,047.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,930.09M $6,047.60M n/a
Max Profit / Current MCap: 2.585 2.435 n/a
Max Profit Per Share (Gold): $2.69 $5.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.69 $5.54 n/a
Total Free Profit Per Share: $1.14 $2.12 n/a
FD MCap / Gold Eq.: $347.26 $673.30 n/a
FD MCap / Silver Eq.: $3.89 $7.80 n/a
FD MCap / Per Metal
as % Spot Price:		 13.90% 18.50% n/a
EV / Gold Eq.: $329.57 $636.72 n/a
EV / Silver Eq.: $3.69 $7.37 n/a
EV / Per Metal
as % Spot Price:		 13.19% 17.50% 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.     ×