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

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$1110.21M which is a fall of roughly 4% over the last seven months. As of 09/06/2023 they have no debt and ~A$99.25M cash. They have 1,078M 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 09/06/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $1,158.28M $1,110.21M 09/06/2023 $-48.07M
Total Assets: $703.17M $718.29M 09/06/2023 $15.12M
Total Liabilities: $133.60M $136.47M 09/06/2023 $2.87M
Current Assets: $139.99M $143.00M 09/06/2023 $3.01M
Current Liabilities: $46.03M $47.02M 09/06/2023 $0.99M
Total Debt: $0.00M $0.00M 09/06/2023 $0.00M
Cash: $97.17M $99.25M 09/06/2023 $2.09M
Enterprise Value: $1,061.11M $1,010.96M 01/13/2002 $-50.16M
Cash Flow: $102.02M $150.20M never $48.18M
Cash Flow Multiple: 11.35 7.39 never -3.96
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/06/2023 n/a
Misc 09/06/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,078,000,000 1,078,000,000 09/06/2023 0
Shares (FD): 1,085,000,000 1,085,000,000 09/06/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/06/2023 n/a
Production (Gold Eq Oz.): (guess) 
165,000
(guess) 
165,000
09/06/2023 0
Production (Silver Eq Oz.): (guess) 
13,719,961
(guess) 
14,879,621
09/06/2023 1,159,660
Initial CapEx (Outstanding): $429.00M
37.04% of MCap
$429.00M
38.64% of MCap
09/06/2023 $0.00M
Funding Option: n/a n/a 09/06/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 12 12 04/16/2023 0.00

Resource Data

GOLD 09/06/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.20M 2.20M 09/06/2023 0.00M
Measured & Indicated: 3.00M 3.00M 09/06/2023 0.00M
Inferred: 1.50M 1.50M 09/06/2023 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.87M 1.87M 09/06/2023 0.00M
Measured & Indicated: 2.41M 2.41M 09/06/2023 0.00M
Inferred: 0.64M 0.64M 09/06/2023 0.00M
Reserves & Resources: 3.05M 3.05M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
165,000oz.
(guess) 
165,000oz.
09/06/2023 0oz.
Cash Cost: $850 $850 09/06/2023 $0.00
Extra Operating Cost: $450 $450 09/06/2023 $0.00
G
R
A
D
E
Underground (Avg): 1.30 g/t 10.00 g/t 03/23/2024 8.70 g/t
Open Pit (Avg): n/a 1.40 g/t 03/23/2024 1.40 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 09/06/2023 0.00M
Annual Production: 175,000oz. 175,000oz. 09/06/2023 0oz.
Cash Cost: $950 $950 09/06/2023 $0
Extra Operating Cost: $500 $500 09/06/2023 $0
SILVER 09/06/2023
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 09/06/2023 0.00M
Measured & Indicated: n/a n/a 09/06/2023 0.00M
Inferred: n/a n/a 09/06/2023 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 09/06/2023 0.00M
Measured & Indicated: n/a n/a 09/06/2023 0.00M
Inferred: n/a n/a 09/06/2023 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 09/06/2023 $0.00
Extra Operating Cost: n/a n/a 09/06/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 09/06/2023 n/a
Open Pit (Avg): n/a n/a 09/06/2023 n/a
Recovery Rate: n/a n/a 09/06/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/06/2023 0.00M
Annual Production: n/a n/a 09/06/2023 n/a
Cash Cost: n/a n/a 09/06/2023 n/a
Extra Operating Cost: n/a n/a 09/06/2023 n/a

Property

Last Analysis Data  (09/06/2023)
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
09/06/2023
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.87M 1.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.14M
Maximum Profit (Gold): $1,156.22M $1,702.26M n/a $546.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,156.22M $1,702.26M n/a $546.04M
Max Profit / Current MCap: 0.998 1.533 n/a 0.535
Max Profit Per Share (Gold): $1.07 $1.57 n/a $0.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.07 $1.57 n/a $0.50
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $619.40 $593.70 n/a $-25.70
FD MCap / Silver Eq.: $7.45 $6.58 n/a $-0.87
FD MCap / Per Metal
as % Spot Price:
32.29% 26.86% n/a -5.43%
Measured &
Indicated
09/06/2023
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 21.08M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.41M 2.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 16.97M
Maximum Profit (Gold): $1,492.58M $2,197.46M n/a $704.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,492.58M $2,197.46M n/a $704.89M
Max Profit / Current MCap: 1.289 1.979 n/a 0.691
Max Profit Per Share (Gold): $1.38 $2.03 n/a $0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.38 $2.03 n/a $0.65
Total Free Profit Per Share: $0.00 $0.46 n/a $0.46
FD MCap / Gold Eq.: $479.82 $459.90 n/a $-19.91
FD MCap / Silver Eq.: $5.77 $5.10 n/a $-0.67
FD MCap / Per Metal
as % Spot Price:
25.01% 20.81% n/a -4.21%

Reserves &
Resources
09/06/2023
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 31.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.05M 3.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 21.45M
Maximum Profit (Gold): $1,886.74M $2,777.78M n/a $891.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,886.74M $2,777.78M n/a $891.04M
Max Profit / Current MCap: 1.629 2.502 n/a 0.873
Max Profit Per Share (Gold): $1.74 $2.56 n/a $0.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.74 $2.56 n/a $0.82
Total Free Profit Per Share: $0.07 $0.99 n/a $0.92
FD MCap / Gold Eq.: $379.58 $363.82 n/a $-15.75
FD MCap / Silver Eq.: $4.56 $4.03 n/a $-0.53
FD MCap / Per Metal
as % Spot Price:
19.79% 16.46% n/a -3.33%

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.     ×