Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

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 two exploration properties. They have approximately 4Moz. 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$643.03M which is a fall of roughly 17% over the last two months. As of 09/21/2019 they have ~A$121M debt and ~A$42.83M cash. They have 877M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $775.26M $643.03M 09/21/2019 $-132.23M
Total Assets: $388.19M $388.18M 09/21/2019 $-0.01M
Total Liabilities: $149.56M $149.56M 09/21/2019 $0.00M
Current Assets: $53.03M $53.03M 09/21/2019 $0.00M
Current Liabilities: $27.19M $27.19M 09/21/2019 $0.00M
Total Debt: $121.01M $121.01M 09/21/2019 $0.00M
Cash: $42.83M $42.83M 09/21/2019 $0.00M
Enterprise Value: $853.44M $721.21M 11/08/1992 $-132.23M
Cash Flow: $25.45M $21.40M never $-4.05M
Cash Flow Multiple: 30.47 30.05 never -0.41
Net Debt to
Cash Flow Ratio:		 3.07 3.65 never 0.58
Finance within 1 year: 09/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/21/2019 0.00%
Misc 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 877,000,000 877,000,000 09/21/2019 0
Shares (FD): 884,000,000 884,000,000 09/21/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
115,000		 (guess) 
115,000		 09/21/2019 0
Production (Silver Eq Oz.): (guess) 
9,691,579		 (guess) 
9,875,044		 09/21/2019 183,465
Initial CapEx (Outstanding): $429.00M
55.34% of Mkt.Cap		 $429.00M
66.72% of Mkt.Cap 		09/21/2019 $0.00M
Funding Option: n/a n/a 09/21/2019 n/a
Documentation: none PRODUCER 09/21/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/21/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 09/21/2019 0.00M
Measured & Indicated: 3.00M 3.00M 09/21/2019 0.00M
Inferred: 1.00M 1.00M 09/21/2019 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.70M 1.70M 09/21/2019 0.00M
Measured & Indicated: 2.38M 2.38M 09/21/2019 0.00M
Inferred: 0.43M 0.43M 09/21/2019 0.00M
Reserves & Resources: 2.81M 2.81M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
115,000oz.		 (guess) 
115,000oz.		 09/21/2019 0oz.
Cash Cost: $800 $800 09/21/2019 $0.00
Extra Operating Cost: $400 $400 09/21/2019 $0.00
Average Grade: 1.30 g/t 1.30 g/t 09/21/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 09/21/2019 0.00M
Annual Production: 150,000oz. 150,000oz. 09/21/2019 0oz.
Cash Cost: $800 $800 09/21/2019 $0
Extra Operating Cost: $400 $400 09/21/2019 $0
SILVER 09/21/2019
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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 $0.00
Extra Operating Cost: n/a n/a 09/21/2019 $0.00
Average Grade: n/a n/a 09/21/2019 n/a
Recovery Rate: n/a n/a 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/21/2019 0.00M
Annual Production: n/a n/a 09/21/2019 n/a
Cash Cost: n/a n/a 09/21/2019 n/a
Extra Operating Cost: n/a n/a 09/21/2019 n/a

Property

Last Analysis Data  (09/21/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Gruyere 50% (guess) 500,000 Open Pit show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exploration Western Australia, Australia Cygnus 75% (guess) n/a n/a show
Discovery
Exploration Western Australia, Australia Yamarna 100% (guess) 600,000 n/a show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Total Land Package Size (ha): 1,100,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Gruyere 50% (guess) 500,000 Open Pit show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exploration Western Australia, Australia Cygnus 75% (guess) n/a n/a show
Discovery
Exploration Western Australia, Australia Yamarna 100% (guess) 600,000 n/a show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Total Land Package Size (ha): 1,100,000  

Profitability (by resource)

Proven &
Probable		 09/21/2019
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.71M
Maximum Profit (Gold): $376.16M $316.30M n/a $-59.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $376.16M $316.30M n/a $-59.86M
Max Profit / Current MCap: 0.485 0.492 n/a 0.007
Max Profit Per Share (Gold): $0.43 $0.36 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.43 $0.36 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $456.04 $378.25 n/a $-77.78
FD Mkt. Cap / Silver Eq.: $5.41 $4.40 n/a $-1.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 30.08% 25.81% n/a -4.27%
Measured &
Indicated		 09/21/2019
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.79M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.38M 2.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.80M
Maximum Profit (Gold): $526.62M $442.82M n/a $-83.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $526.62M $442.82M n/a $-83.80M
Max Profit / Current MCap: 0.679 0.689 n/a 0.009
Max Profit Per Share (Gold): $0.60 $0.50 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.60 $0.50 n/a $-0.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $325.74 $270.18 n/a $-55.56
FD Mkt. Cap / Silver Eq.: $3.87 $3.15 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.49% 18.43% n/a -3.05%

Reserves &
Resources		 09/21/2019
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.81M 2.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.47M
Maximum Profit (Gold): $620.66M $521.90M n/a $-98.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $620.66M $521.90M n/a $-98.76M
Max Profit / Current MCap: 0.801 0.812 n/a 0.011
Max Profit Per Share (Gold): $0.70 $0.59 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.70 $0.59 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $276.39 $229.24 n/a $-47.14
FD Mkt. Cap / Silver Eq.: $3.28 $2.67 n/a $-0.61
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.23% 15.64% n/a -2.59%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.