Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 exploration properties. They have approximately 4.5Moz. 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$831.16M which is a rise of roughly 1% over the last eleven months. As of 09/22/2021 they have no debt and ~A$86.04M cash. They have 880M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$819.69M
$831.16M
09/22/2021
$11.47M
Total Assets:
$454.97M
$435.75M
09/22/2021
$-19.23M
Total Liabilities:
$145.62M
$139.47M
09/22/2021
$-6.15M
Current Assets:
$113.74M
$108.94M
09/22/2021
$-4.81M
Current Liabilities:
$36.95M
$35.39M
09/22/2021
$-1.56M
Total Debt:
$0.00M
$0.00M
09/22/2021
$0.00M
Cash:
$89.84M
$86.04M
09/22/2021
$-3.80M
Enterprise Value:
$729.86M
$745.12M
08/11/1993
$15.26M
Cash Flow:
$55.62M
$60.26M
never
$4.64M
Cash Flow Multiple:
14.74
13.79
never
-0.94
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/22/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/22/2021
0.00%
Misc
09/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
879,921,000
879,921,000
09/22/2021
0
Shares (FD):
886,000,000
886,000,000
09/22/2021
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
09/22/2021
n/a
Production (Gold Eq Oz.):
(guess) 140,000
(guess) 160,000
07/29/2022
20,000
Production (Silver Eq Oz.) :
(guess) 10,920,124
(guess) 13,640,074
07/29/2022
2,719,951
Initial CapEx (Outstanding):
$429.00M52.34% of Mkt.Cap
$429.00M51.61% of Mkt.Cap
09/22/2021
$0.00M
Funding Option:
n/a
n/a
09/22/2021
n/a
Documentation:
none
PRODUCER
07/29/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
09/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.70M
1.70M
09/22/2021
0.00M
Measured & Indicated:
3.00M
3.00M
09/22/2021
0.00M
Inferred:
1.50M
1.50M
09/22/2021
0.00M
Reserves & Resources:
4.50M
4.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.45M
1.45M
09/22/2021
0.00M
Measured & Indicated:
2.33M
2.33M
09/22/2021
0.00M
Inferred:
0.64M
0.64M
09/22/2021
0.00M
Reserves & Resources:
2.97M
2.97M
never
0.00M
C U R R E N T
Annual Production:
(guess) 140,000oz.
(guess) 160,000oz.
07/29/2022
20,000oz.
Cash Cost:
$800
$850
07/29/2022
$50.00
Extra Operating Cost:
$400
$450
07/29/2022
$50.00
Average Grade:
1.30 g/t
1.30 g/t
09/22/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
07/29/2022
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
09/22/2021
0.00M
Annual Production:
175,000oz.
175,000oz.
09/22/2021
0oz.
Cash Cost:
$800
$850
07/29/2022
$50
Extra Operating Cost:
$400
$450
07/29/2022
$50
SILVER
09/22/2021 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
09/22/2021
0.00M
Measured & Indicated:
n/a
n/a
09/22/2021
0.00M
Inferred:
n/a
n/a
09/22/2021
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
09/22/2021
0.00M
Measured & Indicated:
n/a
n/a
09/22/2021
0.00M
Inferred:
n/a
n/a
09/22/2021
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
09/22/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/22/2021
$0.00
Average Grade:
n/a
n/a
09/22/2021
n/a
Recovery Rate:
n/a
n/a
09/22/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/22/2021
0.00M
Annual Production:
n/a
n/a
09/22/2021
n/a
Cash Cost:
n/a
n/a
09/22/2021
n/a
Extra Operating Cost:
n/a
n/a
09/22/2021
n/a
Property
Last Analysis Data (09/22/2021)
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
Black Flag
100% (guess)
3,000
n/a
show
Early exploration.
Exploration
Western Australia , Australia
Cygnus
75% (guess)
n/a
n/a
show
Discovery
Exploration
Western Australia , Australia
Lake Randall
100% (guess)
23,000
n/a
show
Early exploration.
Exploration
Pilbara , Australia
Mallina
100% (guess)
50,000
n/a
show
Possible Pilbara discovery.
Exploration
Western Australia , Australia
Pernatty
100% (guess)
220,000
n/a
show
Early exploration
Exploration
Western Australia , Australia
Yamarna
100% (guess)
600,000
n/a
show
Early exploration.
Drilling aggressively.
280,000 meters planned in 2017.
Exploration
Western Australia , Australia
Yarmarna West
100% (guess)
72,000
n/a
show
Early exploration
Exploration
Western Australia , Australia
Yerrida / Bryah
100% (guess)
250,000
n/a
show
Early exploration.
Total Land Package Size (ha):
1,718,000
Profitability (by resource)
Proven & Probable
09/22/2021 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.):
1.70M
1.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
12.32M
P L A U S I B L E
Gold Eq. Oz.:
1.45M
1.45M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
10.48M
Maximum Profit (Gold):
$717.53M
$680.23M
n/a
$-37.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$717.53M
$680.23M
n/a
$-37.30M
Max Profit / Current MCap:
0.875
0.818
n/a
-0.057
Max Profit Per Share (Gold):
$0.81
$0.77
n/a
$-0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.81
$0.77
n/a
$-0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$567.26
$575.20
n/a
$7.94
FD Mkt. Cap / Silver Eq.:
$7.27
$6.75
n/a
$-0.53
FD Mkt. Cap / Per Metal as % Spot Price:
32.09%
31.29%
n/a
-0.80%
Measured & Indicated
09/22/2021 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
21.75M
P L A U S I B L E
Gold Eq. Oz.:
2.33M
2.33M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
16.88M
Maximum Profit (Gold):
$1,156.49M
$1,096.38M
n/a
$-60.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,156.49M
$1,096.38M
n/a
$-60.12M
Max Profit / Current MCap:
1.411
1.319
n/a
-0.092
Max Profit Per Share (Gold):
$1.31
$1.24
n/a
$-0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.31
$1.24
n/a
$-0.07
Total Free Profit Per Share:
$0.03
$0.00
n/a
$-0.03
FD Mkt. Cap / Gold Eq.:
$351.95
$356.87
n/a
$4.92
FD Mkt. Cap / Silver Eq.:
$4.51
$4.19
n/a
$-0.33
FD Mkt. Cap / Per Metal as % Spot Price:
19.91%
19.42%
n/a
-0.50%
Reserves & Resources
09/22/2021 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.):
4.50M
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
32.62M
P L A U S I B L E
Gold Eq. Oz.:
2.97M
2.97M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
21.51M
Maximum Profit (Gold):
$1,473.05M
$1,396.48M
n/a
$-76.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,473.05M
$1,396.48M
n/a
$-76.57M
Max Profit / Current MCap:
1.797
1.680
n/a
-0.117
Max Profit Per Share (Gold):
$1.66
$1.58
n/a
$-0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.66
$1.58
n/a
$-0.09
Total Free Profit Per Share:
$0.39
$0.22
n/a
$-0.16
FD Mkt. Cap / Gold Eq.:
$276.32
$280.18
n/a
$3.87
FD Mkt. Cap / Silver Eq.:
$3.54
$3.29
n/a
$-0.26
FD Mkt. Cap / Per Metal as % Spot Price:
15.63%
15.24%
n/a
-0.39%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7245
AUD 0.6939
08/19/2022
Spot Gold:
$1,767.50
$1,838.00
08/19/2022
$70.50
Spot Silver:
$22.66
$21.56
08/19/2022
$-1.10
Gold:Silver Ratio:
78.00
85.25
08/19/2022
7.25
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: