Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Sihayo Gold Ltd

www: www.sihayogold.com   email: sihayogold@sihayogold.com
Category: Junior: Late Stage Developer
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: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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

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): $80.00M
621.67% of MCap		 $80.00M
954.63% of MCap 		09/01/2022
Funding Option: n/a n/a 09/01/2022
Documentation: none FS 04/23/2023
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: 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 Name Owned Au Ag Cu Notes
Dev Sihayo Pungkut 100% 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 Name Owned Au Ag Cu Notes
Dev Sihayo Pungkut 100% 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)

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.     ×