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

Pantoro Gold

www: pantoro.com.au   email: admin@pantoro.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:PNR AUD
OTCMKTS:PNTOF USD

Description

Pantoro Gold are a gold focused mid-tier producer with one producing mine in Australia. Currently they produce roughly 86koz. of gold per year. They have approximately 4.8Moz. of gold in the reserves and resources category of which 2.4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$573.09M which is a fall of roughly 19% over the last one months. As of 06/23/2026 they have no debt and ~A$150.22M cash. They have 394M shares outstanding and trade on

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

General Details

Financial 06/23/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $709.87M $573.09M 06/23/2026 $-136.78M
MCap (OS): $697.79M $563.34M 06/23/2026 $-134.45M
Total Assets: $138.84M $139.09M 06/23/2026 $0.25M
Total Liabilities: $72.89M $73.02M 06/23/2026 $0.13M
Current Assets: $149.95M $150.22M 06/23/2026 $0.27M
Current Liabilities: $18.74M $18.78M 06/23/2026 $0.03M
Total Debt: $0.00M $0.00M 06/23/2026 $0.00M
Cash: $149.95M $150.22M 06/23/2026 $0.27M
Debt (Net): $-149.95M $-150.22M $-0.27M
Enterprise Value: $559.92M $422.87M $-137.04M
Cash Flow: $110.23M $105.95M never $-4.28M
Cash Flow Multiple: 6.44 5.41 never -1.03
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/23/2026 n/a
Misc 06/23/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 394,180,907 394,180,907 06/23/2026 0
Shares (FD): 401,000,000 401,000,000 06/23/2026 0
Insider Ownership: n/a n/a 06/23/2026 n/a
Dividend (Annual): n/a n/a 06/23/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 06/23/2026 n/a
Production (Gold Eq Oz.): (guess) 
86,000		 (guess) 
86,000		 06/23/2026 0
Production (Silver Eq Oz.): (guess) 
5,696,739		 (guess) 
5,997,080		 06/23/2026 300,340
Development Phase: Producer (Single Mine) Producer (Single Mine) 06/23/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 06/23/2026 0
Cash Flow Multiple: 18 18 06/23/2026 0.00

Resource Data

GOLD 06/23/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 06/23/2026 0.00M
Measured & Indicated: 2.40M 2.40M 06/23/2026 0.00M
Inferred: 2.40M 2.40M 06/23/2026 0.00M
Reserves & Resources: 4.80M 4.80M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.90M 0.90M 06/23/2026 0.00M
Measured & Indicated: 1.91M 1.91M 06/23/2026 0.00M
Inferred: 1.08M 1.08M 06/23/2026 0.00M
Reserves & Resources: 2.99M 2.99M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
86,000oz.		 (guess) 
86,000oz.		 06/23/2026 0oz.
Cash Cost: $1,900 $1,900 06/23/2026 $0.00
Extra Operating Cost: $900 $900 06/23/2026 $0.00
Total: $2,800 $2,800 06/23/2026 $0.00
Margin (Free Cash Flow): $1,282 (31%) $1,232 (31%) $-49.79
MCap / Production (AuEq): $8,254.25 $6,663.82 $-1,590.43
EV / Production (AuEq): $6,510.65 $4,917.11 $-1,593.54
G
R
A
D
E		 Underground (Avg): 11.00 g/t 11.00 g/t 06/23/2026 n/a
Open Pit (Avg): n/a 2.00 g/t 06/23/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/23/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 06/23/2026 0.00M
Annual Production: 125,000oz. 125,000oz. 06/23/2026 0oz.
Cash Cost: $2,000 $2,000 06/23/2026 $0
Extra Operating Cost: $900 $900 06/23/2026 $0
SILVER 06/23/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/23/2026 0.00M
Measured & Indicated: n/a n/a 06/23/2026 0.00M
Inferred: n/a n/a 06/23/2026 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/23/2026 0.00M
Measured & Indicated: n/a n/a 06/23/2026 0.00M
Inferred: n/a n/a 06/23/2026 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/23/2026 $0.00
Extra Operating Cost: n/a n/a 06/23/2026 $0.00
Total: n/a n/a 06/23/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $124.61 $95.56 $-29.05
EV / Production (AgEq): $98.29 $70.51 $-27.77
G
R
A
D
E		 Underground (Avg): n/a n/a 06/23/2026 n/a
Open Pit (Avg): n/a n/a 06/23/2026 n/a
Recovery Rate: n/a n/a 06/23/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/23/2026 0.00M
Annual Production: n/a n/a 06/23/2026 n/a
Cash Cost: n/a n/a 06/23/2026 n/a
Extra Operating Cost: n/a n/a 06/23/2026 n/a

Property

Last Analysis Data  (06/23/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Norseman
100 show
2 million oz UG
2 million oz OP

Growing in size.

Size: 80,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Norseman
100 show
2 million oz UG
2 million oz OP

Growing in size.

Size: 80,000 ha

Profitability (by resource)

Proven &
Probable		 06/23/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.49M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.90M 0.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.14M
Maximum Profit (Gold): $1,153.60M $1,108.79M n/a $-44.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,153.60M $1,108.79M n/a $-44.81M
Max Profit / Current MCap: 1.625 1.935 n/a 0.310
Max Profit Per Share (Gold): $2.88 $2.77 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.88 $2.77 n/a $-0.11
Total Free Profit Per Share: $0.33 $0.71 n/a $0.38
FD MCap / Gold Eq.: $788.74 $636.77 n/a $-151.97
FD MCap / Silver Eq.: $11.91 $9.13 n/a $-2.78
FD MCap / Per Metal
as % Spot Price:		 19.32% 15.79% n/a -3.53%
EV / Gold Eq.: $622.13 $469.86 n/a $-152.27
EV / Silver Eq.: $9.39 $6.74 n/a $-2.65
EV / Per Metal
as % Spot Price:		 15.24% 11.65% n/a -3.59%
Measured &
Indicated		 06/23/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.91M 1.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.66M
Maximum Profit (Gold): $2,445.64M $2,350.64M n/a $-95.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,445.64M $2,350.64M n/a $-95.00M
Max Profit / Current MCap: 3.445 4.102 n/a 0.656
Max Profit Per Share (Gold): $6.10 $5.86 n/a $-0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.10 $5.86 n/a $-0.24
Total Free Profit Per Share: $3.55 $3.81 n/a $0.26
FD MCap / Gold Eq.: $372.05 $300.36 n/a $-71.69
FD MCap / Silver Eq.: $5.62 $4.31 n/a $-1.31
FD MCap / Per Metal
as % Spot Price:		 9.11% 7.45% n/a -1.67%
EV / Gold Eq.: $293.46 $221.63 n/a $-71.83
EV / Silver Eq.: $4.43 $3.18 n/a $-1.25
EV / Per Metal
as % Spot Price:		 7.19% 5.50% n/a -1.69%

Reserves &
Resources		 06/23/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.80M 4.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.76M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.99M 2.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.44M
Maximum Profit (Gold): $3,829.96M $3,681.19M n/a $-148.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,829.96M $3,681.19M n/a $-148.77M
Max Profit / Current MCap: 5.395 6.423 n/a 1.028
Max Profit Per Share (Gold): $9.55 $9.18 n/a $-0.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.55 $9.18 n/a $-0.37
Total Free Profit Per Share: $7.00 $7.13 n/a $0.12
FD MCap / Gold Eq.: $237.57 $191.80 n/a $-45.78
FD MCap / Silver Eq.: $3.59 $2.75 n/a $-0.84
FD MCap / Per Metal
as % Spot Price:		 5.82% 4.76% n/a -1.06%
EV / Gold Eq.: $187.39 $141.52 n/a $-45.86
EV / Silver Eq.: $2.83 $2.03 n/a $-0.80
EV / Per Metal
as % Spot Price:		 4.59% 3.51% n/a -1.08%

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.     ×