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 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$843.6M which is a fall of roughly 8% over the last four months. As of 09/24/2020 they have ~A$19M debt and ~A$84.38M 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
09/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$913.78M
$843.60M
09/24/2020
$-70.18M
Total Assets:
$416.78M
$456.72M
09/24/2020
$39.94M
Total Liabilities:
$156.82M
$171.85M
09/24/2020
$15.03M
Current Assets:
$70.64M
$77.41M
09/24/2020
$6.77M
Current Liabilities:
$33.91M
$37.16M
09/24/2020
$3.25M
Total Debt:
$17.66M
$19.35M
09/24/2020
$1.69M
Cash:
$77.00M
$84.38M
09/24/2020
$7.38M
Enterprise Value:
$854.44M
$778.57M
09/03/1994
$-75.87M
Cash Flow:
$58.53M
$54.97M
never
$-3.56M
Cash Flow Multiple:
15.61
15.35
never
-0.27
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/24/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/24/2020
0.00%
Misc
09/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
879,921,000
879,921,000
09/24/2020
0
Shares (FD):
886,000,000
886,000,000
09/24/2020
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
09/24/2020
n/a
Production (Gold Eq Oz.):
(guess) 125,000
(guess) 125,000
09/24/2020
0
Production (Silver Eq Oz.) :
(guess) 10,060,831
(guess) 9,233,333
09/24/2020
-827,498
Initial CapEx (Outstanding):
$429.00M46.95% of Mkt.Cap
$429.00M50.85% of Mkt.Cap
09/24/2020
$0.00M
Funding Option:
n/a
n/a
09/24/2020
n/a
Documentation:
none
PRODUCER
09/24/2020
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
09/24/2020 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
09/24/2020
0.00M
Measured & Indicated:
3.00M
3.00M
09/24/2020
0.00M
Inferred:
1.00M
1.00M
09/24/2020
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
09/24/2020
0.00M
Measured & Indicated:
2.38M
2.38M
09/24/2020
0.00M
Inferred:
0.43M
0.43M
09/24/2020
0.00M
Reserves & Resources:
2.81M
2.81M
never
0.00M
C U R R E N T
Annual Production:
(guess) 125,000oz.
(guess) 125,000oz.
09/24/2020
0oz.
Cash Cost:
$800
$800
09/24/2020
$0.00
Extra Operating Cost:
$400
$400
09/24/2020
$0.00
Average Grade:
1.30 g/t
1.30 g/t
09/24/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
09/24/2020
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
09/24/2020
0.00M
Annual Production:
150,000oz.
150,000oz.
09/24/2020
0oz.
Cash Cost:
$800
$800
09/24/2020
$0
Extra Operating Cost:
$400
$400
09/24/2020
$0
SILVER
09/24/2020 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
09/24/2020
0.00M
Measured & Indicated:
n/a
n/a
09/24/2020
0.00M
Inferred:
n/a
n/a
09/24/2020
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
09/24/2020
0.00M
Measured & Indicated:
n/a
n/a
09/24/2020
0.00M
Inferred:
n/a
n/a
09/24/2020
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
09/24/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/24/2020
$0.00
Average Grade:
n/a
n/a
09/24/2020
n/a
Recovery Rate:
n/a
n/a
09/24/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/24/2020
0.00M
Annual Production:
n/a
n/a
09/24/2020
n/a
Cash Cost:
n/a
n/a
09/24/2020
n/a
Extra Operating Cost:
n/a
n/a
09/24/2020
n/a
Property
Last Analysis Data (09/24/2020)
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
09/24/2020 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
-13.24M
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
-11.25M
Maximum Profit (Gold):
$994.99M
$934.45M
n/a
$-60.54M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$994.99M
$934.45M
n/a
$-60.54M
Max Profit / Current MCap:
1.089
1.108
n/a
0.019
Max Profit Per Share (Gold):
$1.12
$1.05
n/a
$-0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.12
$1.05
n/a
$-0.07
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$537.52
$496.23
n/a
$-41.28
FD Mkt. Cap / Silver Eq.:
$6.68
$6.72
n/a
$0.04
FD Mkt. Cap / Per Metal as % Spot Price:
28.76%
27.14%
n/a
-1.62%
Measured & Indicated
09/24/2020 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
-19.86M
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
-15.76M
Maximum Profit (Gold):
$1,392.98M
$1,308.23M
n/a
$-84.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,392.98M
$1,308.23M
n/a
$-84.76M
Max Profit / Current MCap:
1.524
1.551
n/a
0.026
Max Profit Per Share (Gold):
$1.57
$1.48
n/a
$-0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.57
$1.48
n/a
$-0.10
Total Free Profit Per Share:
$0.11
$0.25
n/a
$0.13
FD Mkt. Cap / Gold Eq.:
$383.94
$354.45
n/a
$-29.49
FD Mkt. Cap / Silver Eq.:
$4.77
$4.80
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
20.54%
19.39%
n/a
-1.16%
Reserves & Resources
09/24/2020 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
-26.48M
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
-18.57M
Maximum Profit (Gold):
$1,641.73M
$1,541.84M
n/a
$-99.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,641.73M
$1,541.84M
n/a
$-99.89M
Max Profit / Current MCap:
1.797
1.828
n/a
0.031
Max Profit Per Share (Gold):
$1.85
$1.74
n/a
$-0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.85
$1.74
n/a
$-0.11
Total Free Profit Per Share:
$0.39
$0.51
n/a
$0.12
FD Mkt. Cap / Gold Eq.:
$325.77
$300.75
n/a
$-25.02
FD Mkt. Cap / Silver Eq.:
$4.05
$4.07
n/a
$0.02
FD Mkt. Cap / Per Metal as % Spot Price:
17.43%
16.45%
n/a
-0.98%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7064
AUD 0.7741
01/16/2021
Spot Gold:
$1,868.90
$1,828.20
01/16/2021
$-40.70
Spot Silver:
$23.22
$24.75
01/16/2021
$1.53
Gold:Silver Ratio:
80.49
73.87
01/16/2021
-6.62
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: