Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:PNR
AUD
Description
Pantoro Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and one mine in development in Australia. Currently they produce roughly 20koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$71.72M which is a fall of roughly 66% over the last twelve months. As of 06/21/2022 they have ~A$20M debt and ~A$45.97M cash. They have 1,575M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$210.20M
$71.72M
06/21/2022
Total Assets:
$121.91M
$116.59M
06/21/2022
Total Liabilities:
$73.15M
$69.96M
06/21/2022
Current Assets:
$48.07M
$45.97M
06/21/2022
Current Liabilities:
$18.81M
$17.99M
06/21/2022
Total Debt:
$20.90M
$19.99M
06/21/2022
Cash:
$48.07M
$45.97M
06/21/2022
Enterprise Value:
$183.03M
$45.74M
06/14/1971
Cash Flow:
$10.76M
$13.27M
never
Cash Flow Multiple:
19.53
5.40
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
06/21/2022
Misc
06/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
1,575,000,000
1,575,000,000
06/21/2022
Shares (FD):
1,631,000,000
1,631,000,000
06/21/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
06/21/2022
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 20,000
06/21/2022
Production (Silver Eq Oz.) :
(guess) 1,705,009
(guess) 1,665,479
06/21/2022
Initial CapEx (Outstanding):
n/a
n/a
06/21/2022
Funding Option:
n/a
n/a
06/21/2022
Documentation:
none
PRODUCER
04/17/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
5
04/16/2023
Resource Data
GOLD
06/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.18M
0.18M
06/21/2022
Measured & Indicated:
1.50M
1.50M
06/21/2022
Inferred:
1.00M
1.00M
06/21/2022
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
0.17M
0.17M
06/21/2022
Measured & Indicated:
1.14M
1.14M
06/21/2022
Inferred:
0.46M
0.46M
06/21/2022
Reserves & Resources:
1.60M
1.60M
never
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 20,000oz.
06/21/2022
Cash Cost:
$850
$850
06/21/2022
Extra Operating Cost:
$450
$450
06/21/2022
Average Grade:
6.00 g/t
6.00 g/t
06/21/2022
Recovery Rate:
(CG) 92.00%
(CG) 92.00%
04/17/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
06/21/2022
Annual Production:
85,000oz.
85,000oz.
06/21/2022
Cash Cost:
$850
$950
04/16/2023
Extra Operating Cost:
$450
$500
04/16/2023
SILVER
06/21/2022 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
06/21/2022
Measured & Indicated:
n/a
n/a
06/21/2022
Inferred:
n/a
n/a
06/21/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/21/2022
Measured & Indicated:
n/a
n/a
06/21/2022
Inferred:
n/a
n/a
06/21/2022
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
06/21/2022
Extra Operating Cost:
n/a
n/a
06/21/2022
Average Grade:
n/a
n/a
06/21/2022
Recovery Rate:
n/a
n/a
06/21/2022
F U T U R E
Proven & Probable:
n/a
n/a
06/21/2022
Annual Production:
n/a
n/a
06/21/2022
Cash Cost:
n/a
n/a
06/21/2022
Extra Operating Cost:
n/a
n/a
06/21/2022
Property
Last Analysis Data (06/21/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Australia , Australia
Norseman
100% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Halls Creek
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
300,000 oz.
Producing 20K year. Low costs.
Development
Australia , Australia
Norseman
100% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Profitability (by resource)
Proven & Probable
06/21/2022 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.):
0.18M
0.18M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$89.09M
$109.89M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$89.09M
$109.89M
n/a
Max Profit / Current MCap:
0.424
1.532
n/a
Max Profit Per Share (Gold):
$0.05
$0.07
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.05
$0.07
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$1,269.29
$433.09
n/a
FD MCap / Silver Eq.:
$14.89
$5.20
n/a
FD MCap / Per Metal as % Spot Price:
69.06%
22.06%
n/a
Measured & Indicated
06/21/2022 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.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.14M
1.14M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$611.77M
$754.59M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$611.77M
$754.59M
n/a
Max Profit / Current MCap:
2.910
10.521
n/a
Max Profit Per Share (Gold):
$0.38
$0.46
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.38
$0.46
n/a
Total Free Profit Per Share:
$0.19
$0.40
n/a
FD MCap / Gold Eq.:
$184.85
$63.07
n/a
FD MCap / Silver Eq.:
$2.17
$0.76
n/a
FD MCap / Per Metal as % Spot Price:
10.06%
3.21%
n/a
Reserves & Resources
06/21/2022 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.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.60M
1.60M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$859.25M
$1,059.85M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$859.25M
$1,059.85M
n/a
Max Profit / Current MCap:
4.088
14.778
n/a
Max Profit Per Share (Gold):
$0.53
$0.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.53
$0.65
n/a
Total Free Profit Per Share:
$0.34
$0.58
n/a
FD MCap / Gold Eq.:
$131.61
$44.91
n/a
FD MCap / Silver Eq.:
$1.54
$0.54
n/a
FD MCap / Per Metal as % Spot Price:
7.16%
2.29%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6966
AUD 0.6663
06/06/2023
Spot Gold:
$1,838.00
$1,963.60
06/06/2023
Spot Silver:
$21.56
$23.58
06/06/2023
Gold:Silver Ratio:
85.25
83.27
06/06/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: