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 using 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$2069.77M which is a rise of roughly 83% over the last eight months. As of 09/07/2024 they have no debt and ~A$129.67M 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 $2,069.77M 09/07/2024
Total Assets: $738.73M $702.64M 09/07/2024
Total Liabilities: $140.36M $133.50M 09/07/2024
Current Assets: $100.74M $406.89M 01/29/2025
Current Liabilities: $48.35M $45.99M 09/07/2024
Total Debt: $0.00M $0.00M 09/07/2024
Cash: $57.75M $129.67M 04/29/2025
Enterprise Value: $1,075.70M $1,940.10M 06/24/2031
Cash Flow: $134.66M $209.97M never
Cash Flow Multiple: 8.42 9.86 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
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) 
16,911,654		 04/29/2025
Initial CapEx (Outstanding): $429.00M
37.85% of MCap		 $429.00M
20.73% of MCap 		09/07/2024
Funding Option: n/a n/a 09/07/2024
Documentation: none PRODUCER 04/29/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 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%) $1,235 (38%)
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
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 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.
Exp Galloway 100% n/a
Exp Greenvale 100% n/a
Exp Maddina 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Stewart Shelf 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,403,000  
Current Data
Stage Name Owned 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.
Exp Galloway 100% n/a
Exp Greenvale 100% n/a
Exp Maddina 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Stewart Shelf 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,403,000  

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 $2,309.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,678.70M $2,309.64M n/a
Max Profit / Current MCap: 1.481 1.116 n/a
Max Profit Per Share (Gold): $1.54 $2.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.54 $2.12 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $606.13 $1,106.83 n/a
FD MCap / Silver Eq.: $6.79 $11.13 n/a
FD MCap / Per Metal
as % Spot Price:		 24.27% 34.21% 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 $2,981.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,167.05M $2,981.53M n/a
Max Profit / Current MCap: 1.912 1.441 n/a
Max Profit Per Share (Gold): $1.99 $2.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.99 $2.73 n/a
Total Free Profit Per Share: $0.44 $0.00 n/a
FD MCap / Gold Eq.: $469.54 $857.40 n/a
FD MCap / Silver Eq.: $5.26 $8.62 n/a
FD MCap / Per Metal
as % Spot Price:		 18.80% 26.50% 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 $4,556.28M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,930.09M $4,556.28M n/a
Max Profit / Current MCap: 2.585 2.201 n/a
Max Profit Per Share (Gold): $2.69 $4.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.69 $4.18 n/a
Total Free Profit Per Share: $1.14 $1.21 n/a
FD MCap / Gold Eq.: $347.26 $561.07 n/a
FD MCap / Silver Eq.: $3.89 $5.64 n/a
FD MCap / Per Metal
as % Spot Price:		 13.90% 17.34% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults