Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Antilles Gold Ltd

www: antillesgold.net   email: admin@antillesgold.net
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:AAU AUD
OTCMKTS:ANTMF USD

Description

Antilles Gold Ltd are a gold focused junior, late stage developer with three exploration properties in Cuba. They have approximately 1Moz. of gold in the reserves and resources category of which 0.7Moz. are in the measured and indicated category. They have a market capitalisation of ~$41.79M which is a rise of roughly 51% over the last three months. As of 12/22/2025 they have ~$0M debt and ~$0.5M cash. They have 3,807M shares outstanding and trade on

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

General Details

Financial 12/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.73M $41.79M 12/22/2025
MCap (OS): $22.64M $34.12M 12/22/2025
Total Assets: $15.50M $15.50M 12/22/2025
Total Liabilities: $0.85M $0.85M 12/22/2025
Current Assets: $5.07M $5.07M 12/22/2025
Current Liabilities: $0.85M $0.85M 12/22/2025
Total Debt: $0.04M $0.04M 12/22/2025
Cash: $0.50M $0.50M 12/22/2025
Debt (Net): $-0.46M $-0.46M
Enterprise Value: $27.27M $41.33M
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: 12/22/2025
Misc 12/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 3,806,651,000 3,806,651,000 12/22/2025
Shares (FD): 4,663,000,000 4,663,000,000 12/22/2025
Insider Ownership: 36% 36% 12/22/2025
Dividend (Annual): n/a n/a 12/22/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 11/01/2027 12/22/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/22/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/22/2025
Development Phase: PEA Released PEA Released 12/22/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 12/22/2025
Cash Flow Multiple: 1 1 12/22/2025

Resource Data

GOLD 12/22/2025
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 12/22/2025
Measured & Indicated: 0.70M 0.70M 12/22/2025
Inferred: 0.30M 0.30M 12/22/2025
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/22/2025
Measured & Indicated: 0.42M 0.42M 12/22/2025
Inferred: 0.11M 0.11M 12/22/2025
Reserves & Resources: 0.53M 0.53M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/22/2025
Extra Operating Cost: n/a n/a 12/22/2025
Total: $1,550 $1,550 12/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 2.50 g/t 2.50 g/t 12/22/2025
Open Pit (Avg): n/a 1.00 g/t 12/22/2025
Recovery Rate: (CG)  75.00% (CG)  75.00% 12/22/2025
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 12/22/2025
Annual Production: 80,000oz. 80,000oz. 12/22/2025
Cash Cost: $1,000 $1,000 12/22/2025
Extra Operating Cost: $550 $550 12/22/2025
SILVER 12/22/2025
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 12/22/2025
Measured & Indicated: n/a n/a 12/22/2025
Inferred: n/a n/a 12/22/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/22/2025
Measured & Indicated: n/a n/a 12/22/2025
Inferred: n/a n/a 12/22/2025
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 12/22/2025
Extra Operating Cost: n/a n/a 12/22/2025
Total: n/a n/a 12/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/22/2025
Open Pit (Avg): n/a n/a 12/22/2025
Recovery Rate: n/a n/a 12/22/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/22/2025
Annual Production: n/a n/a 12/22/2025
Cash Cost: n/a n/a 12/22/2025
Extra Operating Cost: n/a n/a 12/22/2025

Property

Last Analysis Data  (12/22/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp El Pilar
50 n/a
Exp La Demajagua
50 show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Exp Nueva Sabanna
50 show
Development
production in 2027
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp El Pilar
50 n/a
Exp La Demajagua
50 show
They must contribute $13M untill 2023, which is the major part of their balance sheet's liabilities.
Exp Nueva Sabanna
50 show
Development
production in 2027

Profitability (by resource)

Proven &
Probable		 12/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/22/2025
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.): 0.70M 0.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.42M 0.42M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,191.57M $1,293.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,191.57M $1,293.00M n/a
Max Profit / Current MCap: 42.964 30.938 n/a
Max Profit Per Share (Gold): $0.26 $0.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.26 $0.28 n/a
Total Free Profit Per Share: $0.25 $0.26 n/a
FD MCap / Gold Eq.: $66.03 $99.51 n/a
FD MCap / Silver Eq.: $1.02 $1.55 n/a
FD MCap / Per Metal
as % Spot Price:		 1.51% 2.15% n/a
EV / Gold Eq.: $64.94 $98.41 n/a
EV / Silver Eq.: $1.01 $1.53 n/a
EV / Per Metal
as % Spot Price:		 1.48% 2.13% n/a

Reserves &
Resources		 12/22/2025
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.53M 0.53M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,510.75M $1,639.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,510.75M $1,639.34M n/a
Max Profit / Current MCap: 54.472 39.225 n/a
Max Profit Per Share (Gold): $0.32 $0.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.32 $0.35 n/a
Total Free Profit Per Share: $0.31 $0.34 n/a
FD MCap / Gold Eq.: $52.08 $78.48 n/a
FD MCap / Silver Eq.: $0.81 $1.22 n/a
FD MCap / Per Metal
as % Spot Price:		 1.19% 1.70% n/a
EV / Gold Eq.: $51.22 $77.62 n/a
EV / Silver Eq.: $0.79 $1.21 n/a
EV / Per Metal
as % Spot Price:		 1.17% 1.68% 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.     ×