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:

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$1323.42M which is a rise of roughly 44% over the last nine months. As of 09/07/2022 they have no debt and ~A$106.54M cash. They have 1,074M 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 09/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $919.66M $1,323.42M 09/07/2022
Total Assets: $422.35M $415.59M 09/07/2022
Total Liabilities: $135.18M $133.01M 09/07/2022
Current Assets: $108.28M $106.54M 09/07/2022
Current Liabilities: $34.30M $33.75M 09/07/2022
Total Debt: $0.00M $0.00M 09/07/2022
Cash: $108.28M $106.54M 09/07/2022
Enterprise Value: $811.38M $1,216.88M 07/24/2008
Cash Flow: $86.08M $102.82M never
Cash Flow Multiple: 10.68 12.87 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/07/2022
Misc 09/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,074,000,000 1,074,000,000 09/07/2022
Shares (FD): 1,081,000,000 1,081,000,000 09/07/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2019 09/07/2022
Production (Gold Eq Oz.): (guess) 
160,000		 (guess) 
160,000		 09/07/2022
Production (Silver Eq Oz.): (guess) 
13,640,074		 (guess) 
13,260,068		 09/07/2022
Initial CapEx (Outstanding): $429.00M
46.65% of MCap		 $429.00M
32.42% of MCap 		09/07/2022
Funding Option: n/a n/a 09/07/2022
Documentation: none PRODUCER 04/16/2023
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 5 12 04/16/2023

Resource Data

GOLD 09/07/2022
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 09/07/2022
Measured & Indicated: 3.00M 3.00M 09/07/2022
Inferred: 1.50M 1.50M 09/07/2022
Reserves & Resources: 4.50M 4.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.87M 1.87M 09/07/2022
Measured & Indicated: 2.41M 2.41M 09/07/2022
Inferred: 0.64M 0.64M 09/07/2022
Reserves & Resources: 3.05M 3.05M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
160,000oz.		 (guess) 
160,000oz.		 09/07/2022
Cash Cost: $850 $850 09/07/2022
Extra Operating Cost: $450 $450 09/07/2022
Average Grade: 1.30 g/t 1.30 g/t 09/07/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 09/07/2022
Annual Production: 175,000oz. 175,000oz. 09/07/2022
Cash Cost: $850 $950 04/16/2023
Extra Operating Cost: $450 $500 04/16/2023
SILVER 09/07/2022
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 09/07/2022
Measured & Indicated: n/a n/a 09/07/2022
Inferred: n/a n/a 09/07/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/07/2022
Measured & Indicated: n/a n/a 09/07/2022
Inferred: n/a n/a 09/07/2022
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 09/07/2022
Extra Operating Cost: n/a n/a 09/07/2022
Average Grade: n/a n/a 09/07/2022
Recovery Rate: n/a n/a 09/07/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/07/2022
Annual Production: n/a n/a 09/07/2022
Cash Cost: n/a n/a 09/07/2022
Extra Operating Cost: n/a n/a 09/07/2022

Property

Last Analysis Data  (09/07/2022)
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 Black Flag 100% show
Early exploration.
Exp Cygnus 75% show
Discovery
Exp Lake Randall 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Pernatty 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yarmarna West 100% show
Early exploration
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,718,000  
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 Black Flag 100% show
Early exploration.
Exp Cygnus 75% show
Discovery
Exp Lake Randall 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Pernatty 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yarmarna West 100% show
Early exploration
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,718,000  

Profitability (by resource)

Proven &
Probable		 09/07/2022
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): $1,006.06M $1,201.66M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,006.06M $1,201.66M n/a
Max Profit / Current MCap: 1.094 0.908 n/a
Max Profit Per Share (Gold): $0.93 $1.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.93 $1.11 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $491.79 $707.71 n/a
FD MCap / Silver Eq.: $5.77 $8.54 n/a
FD MCap / Per Metal
as % Spot Price:		 26.76% 36.43% n/a
Measured &
Indicated		 09/07/2022
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): $1,298.73M $1,551.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,298.73M $1,551.24M n/a
Max Profit / Current MCap: 1.412 1.172 n/a
Max Profit Per Share (Gold): $1.20 $1.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.20 $1.44 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $380.97 $548.23 n/a
FD MCap / Silver Eq.: $4.47 $6.62 n/a
FD MCap / Per Metal
as % Spot Price:		 20.73% 28.22% n/a

Reserves &
Resources		 09/07/2022
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.05M 3.05M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,641.71M $1,960.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,641.71M $1,960.89M n/a
Max Profit / Current MCap: 1.785 1.482 n/a
Max Profit Per Share (Gold): $1.52 $1.81 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.52 $1.81 n/a
Total Free Profit Per Share: $0.25 $0.00 n/a
FD MCap / Gold Eq.: $301.38 $433.70 n/a
FD MCap / Silver Eq.: $3.54 $5.23 n/a
FD MCap / Per Metal
as % Spot Price:		 16.40% 22.33% n/a

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.     ×