Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 ~$15.17M which is a rise of roughly 185% over the last nine months. As of 12/28/2024 they have ~$0M debt and ~$2M cash. They have 1,858M shares outstanding and trade on

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

General Details

Financial 12/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5.33M $15.17M 12/28/2024
MCap (OS): $3.46M $9.86M 12/28/2024
Total Assets: $29.50M $29.50M 12/28/2024
Total Liabilities: $15.50M $15.50M 12/28/2024
Current Assets: $2.00M $2.00M 12/28/2024
Current Liabilities: $6.30M $6.30M 12/28/2024
Total Debt: $0.20M $0.20M 12/28/2024
Cash: $2.00M $2.00M 12/28/2024
Debt (Net): $-1.80M $-1.80M
Enterprise Value: $3.53M $13.37M 06/04/1970
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: 12/28/2024
Misc 12/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,857,876,058 1,857,876,058 12/28/2024
Shares (FD): 2,857,000,000 2,857,000,000 12/28/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2026 12/28/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/28/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/28/2024
Development Phase: none PEA Released 12/28/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 12/28/2024
Cash Flow Multiple: 1 1 12/28/2024

Resource Data

GOLD 12/28/2024
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 12/28/2024
Measured & Indicated: 0.70M 0.70M 12/28/2024
Inferred: 0.30M 0.30M 12/28/2024
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: 0.42M 0.42M 12/28/2024
Inferred: 0.11M 0.11M 12/28/2024
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 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024
Total: $1,550 $1,550 12/28/2024
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 12/28/2024
Open Pit (Avg): n/a 1.00 g/t 12/28/2024
Recovery Rate: (CG)  75.00% (CG)  75.00% 12/28/2024
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 12/28/2024
Annual Production: 80,000oz. 80,000oz. 12/28/2024
Cash Cost: $1,000 $1,000 12/28/2024
Extra Operating Cost: $550 $550 12/28/2024
SILVER 12/28/2024
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 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
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 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024
Total: n/a n/a 12/28/2024
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 12/28/2024
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: n/a n/a 12/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/28/2024
Annual Production: n/a n/a 12/28/2024
Cash Cost: n/a n/a 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024

Property

Last Analysis Data  (12/28/2024)
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 2026
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 2026

Profitability (by resource)

Proven &
Probable		 12/28/2024
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		 12/28/2024
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): $449.61M $878.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $449.61M $878.29M n/a
Max Profit / Current MCap: 84.411 57.897 n/a
Max Profit Per Share (Gold): $0.16 $0.31 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.16 $0.31 n/a
Total Free Profit Per Share: $0.15 $0.30 n/a
FD MCap / Gold Eq.: $12.68 $36.12 n/a
FD MCap / Silver Eq.: $0.14 $0.41 n/a
FD MCap / Per Metal
as % Spot Price:		 0.48% 0.99% n/a
EV / Gold Eq.: $8.40 $31.83 n/a
EV / Silver Eq.: $0.09 $0.37 n/a
EV / Per Metal
as % Spot Price:		 0.32% 0.87% n/a

Reserves &
Resources		 12/28/2024
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): $570.04M $1,113.54M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $570.04M $1,113.54M n/a
Max Profit / Current MCap: 107.021 73.405 n/a
Max Profit Per Share (Gold): $0.20 $0.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.20 $0.39 n/a
Total Free Profit Per Share: $0.20 $0.38 n/a
FD MCap / Gold Eq.: $10.00 $28.49 n/a
FD MCap / Silver Eq.: $0.11 $0.33 n/a
FD MCap / Per Metal
as % Spot Price:		 0.38% 0.78% n/a
EV / Gold Eq.: $6.62 $25.11 n/a
EV / Silver Eq.: $0.07 $0.29 n/a
EV / Per Metal
as % Spot Price:		 0.25% 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.     ×