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
Calculated with the site's default values.  Re-calculate using:

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 and one mine in development 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$935.08M which is a fall of roughly 1% over the last eleven months. As of 06/14/2025 they have no debt and ~A$154.5M 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 06/14/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $940.91M $935.08M 01/22/2026
MCap (OS): $912.75M $919.18M 01/22/2026
Total Assets: $113.43M $143.06M 01/22/2026
Total Liabilities: $68.06M $75.11M 06/14/2025
Current Assets: $85.56M $154.50M 01/22/2026
Current Liabilities: $17.50M $19.31M 06/14/2025
Total Debt: $0.00M $0.00M 06/14/2025
Cash: $85.56M $154.50M 01/22/2026
Debt (Net): $-85.56M $-154.50M
Enterprise Value: $855.35M $780.57M
Cash Flow: $128.41M $188.67M never
Cash Flow Multiple: 7.33 4.96 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/14/2025
Misc 06/14/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 389,000,000 394,180,907 01/22/2026
Shares (FD): 401,000,000 401,000,000 01/22/2026
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 04/23/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 06/14/2025
Production (Gold Eq Oz.): (guess) 
90,000		 (guess) 
86,000		 03/12/2026
Production (Silver Eq Oz.): (guess) 
8,512,589		 (guess) 
5,407,406		 03/12/2026
Development Phase: none Producer (Single Mine) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 03/24/2024
Cash Flow Multiple: 15 18 01/22/2026

Resource Data

GOLD 06/14/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 06/14/2025
Measured & Indicated: 2.40M 2.40M 06/14/2025
Inferred: 2.40M 2.40M 06/14/2025
Reserves & Resources: 4.80M 4.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.90M 0.90M 06/14/2025
Measured & Indicated: 1.91M 1.91M 06/14/2025
Inferred: 1.08M 1.08M 06/14/2025
Reserves & Resources: 2.99M 2.99M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
90,000oz.		 (guess) 
86,000oz.		 03/12/2026
Cash Cost: $1,250 $1,600 01/22/2026
Extra Operating Cost: $750 $800 01/22/2026
Total: $2,000 $2,400 01/22/2026
Margin (Free Cash Flow): $1,427 (42%) $2,194 (48%)
MCap / Production (AuEq): $10,454.57 $10,872.99
EV / Production (AuEq): $9,503.90 $9,076.43
G
R
A
D
E		 Underground (Avg): 11.00 g/t 11.00 g/t 06/14/2025
Open Pit (Avg): n/a 2.00 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/23/2026
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 06/14/2025
Annual Production: 200,000oz. 200,000oz. 06/14/2025
Cash Cost: $1,350 $1,600 01/22/2026
Extra Operating Cost: $750 $800 01/22/2026
SILVER 06/14/2025
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 06/14/2025
Measured & Indicated: n/a n/a 06/14/2025
Inferred: n/a n/a 06/14/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/14/2025
Measured & Indicated: n/a n/a 06/14/2025
Inferred: n/a n/a 06/14/2025
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 06/14/2025
Extra Operating Cost: n/a n/a 06/14/2025
Total: n/a n/a 06/14/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $110.53 $172.93
EV / Production (AgEq): $100.48 $144.35
G
R
A
D
E		 Underground (Avg): n/a n/a 06/14/2025
Open Pit (Avg): n/a n/a 06/21/2023
Recovery Rate: n/a n/a 06/14/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/14/2025
Annual Production: n/a n/a 06/14/2025
Cash Cost: n/a n/a 06/14/2025
Extra Operating Cost: n/a n/a 06/14/2025

Property

Last Analysis Data  (06/14/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Halls Creek
100 show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Dev 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 Halls Creek
100 show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Dev Norseman
100 show
2 million oz UG
2 million oz OP

Growing in size.

Size: 80,000 ha

Profitability (by resource)

Proven &
Probable		 06/14/2025
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.: 0.90M 0.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,284.11M $1,974.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,284.11M $1,974.40M n/a
Max Profit / Current MCap: 1.365 2.111 n/a
Max Profit Per Share (Gold): $3.20 $4.92 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.20 $4.92 n/a
Total Free Profit Per Share: $0.00 $1.66 n/a
FD MCap / Gold Eq.: $1,045.46 $1,038.97 n/a
FD MCap / Silver Eq.: $11.05 $16.52 n/a
FD MCap / Per Metal
as % Spot Price:		 30.51% 22.62% n/a
EV / Gold Eq.: $950.39 $867.30 n/a
EV / Silver Eq.: $10.05 $13.79 n/a
EV / Per Metal
as % Spot Price:		 27.73% 18.88% n/a
Measured &
Indicated		 06/14/2025
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.): 2.40M 2.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.91M 1.91M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,722.32M $4,185.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,722.32M $4,185.73M n/a
Max Profit / Current MCap: 2.893 4.476 n/a
Max Profit Per Share (Gold): $6.79 $10.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.79 $10.44 n/a
Total Free Profit Per Share: $3.17 $7.18 n/a
FD MCap / Gold Eq.: $493.14 $490.08 n/a
FD MCap / Silver Eq.: $5.21 $7.79 n/a
FD MCap / Per Metal
as % Spot Price:		 14.39% 10.67% n/a
EV / Gold Eq.: $448.30 $409.11 n/a
EV / Silver Eq.: $4.74 $6.51 n/a
EV / Per Metal
as % Spot Price:		 13.08% 8.91% n/a

Reserves &
Resources		 06/14/2025
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.): 4.80M 4.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.99M 2.99M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,263.25M $6,555.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,263.25M $6,555.01M n/a
Max Profit / Current MCap: 4.531 7.010 n/a
Max Profit Per Share (Gold): $10.63 $16.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.63 $16.35 n/a
Total Free Profit Per Share: $7.01 $13.09 n/a
FD MCap / Gold Eq.: $314.90 $312.94 n/a
FD MCap / Silver Eq.: $3.33 $4.98 n/a
FD MCap / Per Metal
as % Spot Price:		 9.19% 6.81% n/a
EV / Gold Eq.: $286.26 $261.24 n/a
EV / Silver Eq.: $3.03 $4.15 n/a
EV / Per Metal
as % Spot Price:		 8.35% 5.69% 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.     ×