Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$429.00M46.65% of MCap
$429.00M32.42% of MCap
09/07/2022
Funding Option:
n/a
n/a
09/07/2022
Documentation:
none
PRODUCER
04/16/2023
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: 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
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
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
09/07/2022 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)
Defaults
Defaults
09/07/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6725
AUD 0.6618
06/05/2023
Spot Gold:
$1,838.00
$1,942.60
06/05/2023
Spot Silver:
$21.56
$23.44
06/05/2023
Gold:Silver Ratio:
85.25
82.88
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: