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$1144.26M which is a rise of roughly 48% over the last ten months. As of 09/21/2019 they have ~A$124M debt and ~A$43.73M 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 $1,144.26M 09/21/2019 $369.00M
Total Assets: $388.19M $396.30M 09/21/2019 $8.12M
Total Liabilities: $149.56M $152.69M 09/21/2019 $3.13M
Current Assets: $53.03M $54.14M 09/21/2019 $1.11M
Current Liabilities: $27.19M $27.76M 09/21/2019 $0.57M
Total Debt: $121.01M $123.54M 09/21/2019 $2.53M
Cash: $42.83M $43.73M 09/21/2019 $0.90M
Enterprise Value: $853.44M $1,224.07M 10/15/2008 $370.63M
Cash Flow: $25.45M $48.76M never $23.31M
Cash Flow Multiple: 30.47 23.47 never -7.00
Net Debt to
Cash Flow Ratio:		 3.07 1.64 never -1.44
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) 
10,883,412		 09/21/2019 1,191,833
Initial CapEx (Outstanding): $429.00M
55.34% of Mkt.Cap		 $429.00M
37.49% 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 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 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 20.73M
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 17.62M
Maximum Profit (Gold): $376.16M $720.78M n/a $344.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $376.16M $720.78M n/a $344.62M
Max Profit / Current MCap: 0.485 0.630 n/a 0.145
Max Profit Per Share (Gold): $0.43 $0.82 n/a $0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.43 $0.82 n/a $0.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $456.04 $673.09 n/a $217.06
FD Mkt. Cap / Silver Eq.: $5.41 $7.11 n/a $1.70
FD Mkt. Cap / Per Metal
as % Spot Price:		 30.08% 37.28% n/a 7.20%
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 31.09M
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 24.67M
Maximum Profit (Gold): $526.62M $1,009.10M n/a $482.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $526.62M $1,009.10M n/a $482.47M
Max Profit / Current MCap: 0.679 0.882 n/a 0.203
Max Profit Per Share (Gold): $0.60 $1.14 n/a $0.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.60 $1.14 n/a $0.55
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $325.74 $480.78 n/a $155.04
FD Mkt. Cap / Silver Eq.: $3.87 $5.08 n/a $1.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.49% 26.63% n/a 5.14%

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 41.46M
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 29.07M
Maximum Profit (Gold): $620.66M $1,189.29M n/a $568.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $620.66M $1,189.29M n/a $568.63M
Max Profit / Current MCap: 0.801 1.039 n/a 0.239
Max Profit Per Share (Gold): $0.70 $1.35 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.70 $1.35 n/a $0.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $276.39 $407.93 n/a $131.55
FD Mkt. Cap / Silver Eq.: $3.28 $4.31 n/a $1.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.23% 22.59% n/a 4.36%

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.