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:SIH
AUD
Description
Sihayo Gold Ltd are a gold focused junior, late stage development company with one mine in development in Indonesia. They have approximately 1.2Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$8.38M which is a fall of roughly 35% over the last nine months. As of 09/01/2022 they have no debt and ~A$1.33M cash. They have 6,102M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/01/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$12.87M
$8.38M
09/01/2022
Total Assets:
$20.42M
$19.95M
09/01/2022
Total Liabilities:
$1.50M
$1.46M
09/01/2022
Current Assets:
$1.36M
$1.33M
09/01/2022
Current Liabilities:
$1.09M
$1.06M
09/01/2022
Total Debt:
$0.00M
$0.00M
09/01/2022
Cash:
$1.36M
$1.33M
09/01/2022
Enterprise Value:
$11.51M
$7.05M
03/23/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
Yes
Yes
09/01/2022
Misc
09/01/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
6,102,000,000
6,102,000,000
09/01/2022
Shares (FD):
6,302,000,000
6,302,000,000
09/01/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
09/01/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
09/01/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
09/01/2022
Initial CapEx (Outstanding):
$80.00M621.67% of MCap
$80.00M954.63% of MCap
09/01/2022
Funding Option:
n/a
n/a
09/01/2022
Documentation:
none
FS
04/23/2023
Future MCap Modifier:
0.05Developer: Early Development
0.05Developer: Early Development
04/24/2023
Cash Flow Multiplier:
5
2
04/23/2023
Resource Data
GOLD
09/01/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.50M
0.50M
09/01/2022
Measured & Indicated:
0.60M
0.60M
09/01/2022
Inferred:
0.60M
0.60M
09/01/2022
Reserves & Resources:
1.20M
1.20M
never
P L A U S I B L E
Proven & Probable:
0.35M
0.35M
09/01/2022
Measured & Indicated:
0.41M
0.41M
09/01/2022
Inferred:
0.21M
0.21M
09/01/2022
Reserves & Resources:
0.62M
0.62M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/01/2022
Extra Operating Cost:
n/a
n/a
09/01/2022
Average Grade:
2.40 g/t
2.40 g/t
09/01/2022
Recovery Rate:
(CG) 70.00%
(CG) 70.00%
04/23/2023
F U T U R E
Proven & Probable:
0.60M
0.60M
09/01/2022
Annual Production:
50,000oz.
50,000oz.
09/01/2022
Cash Cost:
$850
$1,000
04/23/2023
Extra Operating Cost:
$450
$500
04/23/2023
SILVER
09/01/2022 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
09/01/2022
Measured & Indicated:
n/a
n/a
09/01/2022
Inferred:
n/a
n/a
09/01/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/01/2022
Measured & Indicated:
n/a
n/a
09/01/2022
Inferred:
n/a
n/a
09/01/2022
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
09/01/2022
Extra Operating Cost:
n/a
n/a
09/01/2022
Average Grade:
n/a
n/a
09/01/2022
Recovery Rate:
n/a
n/a
09/01/2022
F U T U R E
Proven & Probable:
n/a
n/a
09/01/2022
Annual Production:
n/a
n/a
09/01/2022
Cash Cost:
n/a
n/a
09/01/2022
Extra Operating Cost:
n/a
n/a
09/01/2022
Property
Last Analysis Data (09/01/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Sumatra , Indonesia
Sihayo Pungkut
100% (guess)
66,000
Open Pit
show
1.4 million oz deposit.
Feasibility study completed.
$58 million capex.
$800 cash costs.
43,000 oz production for 10 years.
Total Land Package Size (ha):
66,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Sumatra , Indonesia
Sihayo Pungkut
100% (guess)
66,000
Open Pit
show
1.4 million oz deposit.
Feasibility study completed.
$58 million capex.
$800 cash costs.
43,000 oz production for 10 years.
Total Land Package Size (ha):
66,000
Profitability (by resource)
Proven & Probable
09/01/2022 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.):
0.50M
0.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.35M
0.35M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$188.30M
$162.23M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$188.30M
$162.23M
n/a
Max Profit / Current MCap:
14.632
19.358
n/a
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.03
$0.03
n/a
Total Free Profit Per Share:
$0.03
$0.02
n/a
FD MCap / Gold Eq.:
$36.77
$23.94
n/a
FD MCap / Silver Eq.:
$0.43
$0.29
n/a
FD MCap / Per Metal as % Spot Price:
2.00%
1.22%
n/a
Measured & Indicated
09/01/2022 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.):
0.60M
0.60M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.41M
0.41M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$218.43M
$188.18M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$218.43M
$188.18M
n/a
Max Profit / Current MCap:
16.974
22.455
n/a
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.03
$0.03
n/a
Total Free Profit Per Share:
$0.03
$0.03
n/a
FD MCap / Gold Eq.:
$31.70
$20.64
n/a
FD MCap / Silver Eq.:
$0.37
$0.25
n/a
FD MCap / Per Metal as % Spot Price:
1.72%
1.05%
n/a
Reserves & Resources
09/01/2022 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.):
1.20M
1.20M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.62M
0.62M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$331.41M
$285.52M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$331.41M
$285.52M
n/a
Max Profit / Current MCap:
25.753
34.070
n/a
Max Profit Per Share (Gold):
$0.05
$0.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.05
$0.05
n/a
Total Free Profit Per Share:
$0.05
$0.04
n/a
FD MCap / Gold Eq.:
$20.89
$13.60
n/a
FD MCap / Silver Eq.:
$0.25
$0.16
n/a
FD MCap / Per Metal as % Spot Price:
1.14%
0.69%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/01/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6807
AUD 0.6649
06/06/2023
Spot Gold:
$1,838.00
$1,963.50
06/06/2023
Spot Silver:
$21.56
$23.57
06/06/2023
Gold:Silver Ratio:
85.25
83.31
06/06/2023
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: