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:GCY
AUD
Description
Gascoyne Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and exploration properties. They have approximately 0.88Moz. of gold in the reserves and resources category of which 0.72Moz. are in the measured and indicated category. They have a market capitalisation of ~A$46.25M which is a fall of roughly 23% over the last six months. As of 12/14/2022 they have no debt and ~A$3.31M cash. They have 426M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
12/14/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$60.34M
$46.25M
12/14/2022
Total Assets:
$137.22M
$132.32M
12/14/2022
Total Liabilities:
$81.65M
$78.73M
12/14/2022
Current Assets:
$3.43M
$3.31M
12/14/2022
Current Liabilities:
$40.48M
$39.04M
12/14/2022
Total Debt:
$0.00M
$0.00M
12/14/2022
Cash:
$3.43M
$3.31M
12/14/2022
Enterprise Value:
$56.91M
$42.94M
05/12/1971
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
12/14/2022
Misc
12/14/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
426,000,000
426,000,000
12/14/2022
Shares (FD):
451,000,000
451,000,000
12/14/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
12/14/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/14/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/14/2022
Initial CapEx (Outstanding):
$10.00M16.57% of MCap
$10.00M21.62% of MCap
12/14/2022
Funding Option:
n/a
n/a
12/14/2022
Documentation:
none
FS
04/23/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
4
04/23/2023
Resource Data
GOLD
12/14/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
12/14/2022
Measured & Indicated:
0.72M
0.72M
12/14/2022
Inferred:
0.16M
0.16M
12/14/2022
Reserves & Resources:
0.88M
0.88M
never
P L A U S I B L E
Proven & Probable:
0.51M
0.51M
12/14/2022
Measured & Indicated:
0.59M
0.59M
12/14/2022
Inferred:
0.07M
0.07M
12/14/2022
Reserves & Resources:
0.66M
0.66M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
12/14/2022
Extra Operating Cost:
n/a
n/a
12/14/2022
Average Grade:
1.30 g/t
1.30 g/t
12/14/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/23/2023
F U T U R E
Proven & Probable:
1.00M
1.00M
12/14/2022
Annual Production:
75,000oz.
75,000oz.
12/14/2022
Cash Cost:
$1,000
$1,100
04/23/2023
Extra Operating Cost:
$500
$500
12/14/2022
SILVER
12/14/2022 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
12/14/2022
Measured & Indicated:
n/a
n/a
12/14/2022
Inferred:
n/a
n/a
12/14/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/14/2022
Measured & Indicated:
n/a
n/a
12/14/2022
Inferred:
n/a
n/a
12/14/2022
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
12/14/2022
Extra Operating Cost:
n/a
n/a
12/14/2022
Average Grade:
n/a
n/a
12/14/2022
Recovery Rate:
n/a
n/a
12/14/2022
F U T U R E
Proven & Probable:
n/a
n/a
12/14/2022
Annual Production:
n/a
n/a
12/14/2022
Cash Cost:
n/a
n/a
12/14/2022
Extra Operating Cost:
n/a
n/a
12/14/2022
Property
Last Analysis Data (12/14/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Bellary Dome
100% (guess)
n/a
Open Pit
show
Pilbara property.
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration
Western Australia , Australia
Forrestania
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Holland
100% (guess)
4,500
n/a
n/a
Exploration
Western Australia , Australia
Newman
100% (guess)
n/a
n/a
show
Pilbara property
Exploration
Western Australia , Australia
Patterson
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Yalgoo
100% (guess)
n/a
n/a
show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha):
304,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Bellary Dome
100% (guess)
n/a
Open Pit
show
Pilbara property.
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration
Western Australia , Australia
Forrestania
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Holland
100% (guess)
4,500
n/a
n/a
Exploration
Western Australia , Australia
Newman
100% (guess)
n/a
n/a
show
Pilbara property
Exploration
Western Australia , Australia
Patterson
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Yalgoo
100% (guess)
n/a
n/a
show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha):
304,500
Profitability (by resource)
Proven & Probable
12/14/2022 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.:
0.51M
0.51M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$154.53M
$177.12M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$154.53M
$177.12M
n/a
Max Profit / Current MCap:
2.561
3.830
n/a
Max Profit Per Share (Gold):
$0.34
$0.39
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.34
$0.39
n/a
Total Free Profit Per Share:
$0.15
$0.24
n/a
FD MCap / Gold Eq.:
$118.31
$90.69
n/a
FD MCap / Silver Eq.:
$1.56
$1.10
n/a
FD MCap / Per Metal as % Spot Price:
6.56%
4.66%
n/a
Measured & Indicated
12/14/2022 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.):
0.72M
0.72M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.59M
0.59M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$179.25M
$205.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$179.25M
$205.46M
n/a
Max Profit / Current MCap:
2.971
4.442
n/a
Max Profit Per Share (Gold):
$0.40
$0.46
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.40
$0.46
n/a
Total Free Profit Per Share:
$0.20
$0.30
n/a
FD MCap / Gold Eq.:
$101.99
$78.18
n/a
FD MCap / Silver Eq.:
$1.34
$0.95
n/a
FD MCap / Per Metal as % Spot Price:
5.66%
4.01%
n/a
Reserves & Resources
12/14/2022 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.):
0.88M
0.88M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.66M
0.66M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$199.86M
$229.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$199.86M
$229.08M
n/a
Max Profit / Current MCap:
3.312
4.953
n/a
Max Profit Per Share (Gold):
$0.44
$0.51
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.44
$0.51
n/a
Total Free Profit Per Share:
$0.25
$0.35
n/a
FD MCap / Gold Eq.:
$91.48
$70.12
n/a
FD MCap / Silver Eq.:
$1.20
$0.85
n/a
FD MCap / Per Metal as % Spot Price:
5.07%
3.60%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/14/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6861
AUD 0.6616
06/03/2023
Spot Gold:
$1,803.00
$1,947.30
06/03/2023
Spot Silver:
$23.71
$23.59
06/03/2023
Gold:Silver Ratio:
76.04
82.55
06/03/2023
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: