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

Spartan Resources Ltd

www: spartanresources.com.au   email: admin@spartanresources.com.au
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:SPR AUD

Description

Spartan 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$143.83M which is a rise of roughly 138% over the last twelve months. As of 12/14/2022 they have no debt and ~A$3.32M cash. They have 426M 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 12/14/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $60.34M $143.83M 12/14/2022
Total Assets: $137.22M $132.88M 12/14/2022
Total Liabilities: $81.65M $79.07M 12/14/2022
Current Assets: $3.43M $3.32M 12/14/2022
Current Liabilities: $40.48M $39.20M 12/14/2022
Total Debt: $0.00M $0.00M 12/14/2022
Cash: $3.43M $3.32M 12/14/2022
Enterprise Value: $56.91M $140.51M 06/15/1974
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): $10.00M
16.57% of MCap		 $10.00M
6.95% of MCap 		12/14/2022
Funding Option: n/a n/a 12/14/2022
Documentation: none FS 11/19/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: 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% 11/19/2023
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 Name Owned Au Ag Cu Notes
Dev Glenburgh 100% show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exp Bellary Dome 100% show
Pilbara property.
Exp Dalgaranga 100% show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Exp Forrestania 100% show
Early exploration.
Exp Holland 100% n/a
Exp Newman 100% show
Pilbara property
Exp Patterson 100% show
Early exploration.
Exp Yalgoo 100% 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 Name Owned Au Ag Cu Notes
Dev Glenburgh 100% show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exp Bellary Dome 100% show
Pilbara property.
Exp Dalgaranga 100% show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Exp Forrestania 100% show
Early exploration.
Exp Holland 100% n/a
Exp Newman 100% show
Pilbara property
Exp Patterson 100% show
Early exploration.
Exp Yalgoo 100% 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 $221.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $154.53M $221.75M n/a
Max Profit / Current MCap: 2.561 1.542 n/a
Max Profit Per Share (Gold): $0.34 $0.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.34 $0.49 n/a
Total Free Profit Per Share: $0.15 $0.01 n/a
FD MCap / Gold Eq.: $118.31 $282.03 n/a
FD MCap / Silver Eq.: $1.56 $3.39 n/a
FD MCap / Per Metal
as % Spot Price:		 6.56% 13.86% 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 $257.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $179.25M $257.23M n/a
Max Profit / Current MCap: 2.971 1.788 n/a
Max Profit Per Share (Gold): $0.40 $0.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.40 $0.57 n/a
Total Free Profit Per Share: $0.20 $0.09 n/a
FD MCap / Gold Eq.: $101.99 $243.13 n/a
FD MCap / Silver Eq.: $1.34 $2.93 n/a
FD MCap / Per Metal
as % Spot Price:		 5.66% 11.95% 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 $286.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $199.86M $286.79M n/a
Max Profit / Current MCap: 3.312 1.994 n/a
Max Profit Per Share (Gold): $0.44 $0.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.44 $0.64 n/a
Total Free Profit Per Share: $0.25 $0.16 n/a
FD MCap / Gold Eq.: $91.48 $218.06 n/a
FD MCap / Silver Eq.: $1.20 $2.62 n/a
FD MCap / Per Metal
as % Spot Price:		 5.07% 10.72% 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.     ×