Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 two mines 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$72.71M which is a fall of roughly 50% over the last three months. As of 06/21/2023 they have ~A$19M debt and ~A$52.99M cash. They have 3,029M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$145.99M
$72.71M
06/21/2023
$-73.28M
Total Assets:
$118.57M
$111.73M
06/21/2023
$-6.84M
Total Liabilities:
$71.14M
$67.04M
06/21/2023
$-4.11M
Current Assets:
$56.24M
$52.99M
06/21/2023
$-3.25M
Current Liabilities:
$18.29M
$17.24M
06/21/2023
$-1.06M
Total Debt:
$20.33M
$19.15M
06/21/2023
$-1.17M
Cash:
$56.24M
$52.99M
06/21/2023
$-3.25M
Enterprise Value:
$110.08M
$38.87M
03/26/1971
$-71.20M
Cash Flow:
$4.67M
$3.60M
never
$-1.07M
Cash Flow Multiple:
31.29
20.22
never
-11.07
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/21/2023
n/a
Misc
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,029,000,000
3,029,000,000
06/21/2023
0
Shares (FD):
3,078,000,000
3,078,000,000
06/21/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
06/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 20,000
06/21/2023
0
Production (Silver Eq Oz.) :
(guess) 1,705,602
(guess) 1,667,228
06/21/2023
-38,374
Initial CapEx (Outstanding):
n/a
n/a
06/21/2023
n/a
Funding Option:
n/a
n/a
06/21/2023
n/a
Documentation:
none
PRODUCER
06/21/2023
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
0
Cash Flow Multiplier:
8
8
06/21/2023
0.00
Resource Data
GOLD
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
06/21/2023
0.00M
Measured & Indicated:
1.50M
1.50M
06/21/2023
0.00M
Inferred:
1.00M
1.00M
06/21/2023
0.00M
Reserves & Resources:
2.50M
2.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.54M
0.54M
06/21/2023
0.00M
Measured & Indicated:
1.19M
1.19M
06/21/2023
0.00M
Inferred:
0.45M
0.45M
06/21/2023
0.00M
Reserves & Resources:
1.64M
1.64M
never
0.00M
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 20,000oz.
06/21/2023
0oz.
Cash Cost:
$1,200
$1,200
06/21/2023
$0.00
Extra Operating Cost:
$500
$500
06/21/2023
$0.00
Average Grade:
3.00 g/t
3.00 g/t
06/21/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
06/21/2023
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
06/21/2023
0.00M
Annual Production:
85,000oz.
85,000oz.
06/21/2023
0oz.
Cash Cost:
$1,200
$1,200
06/21/2023
$0
Extra Operating Cost:
$500
$500
06/21/2023
$0
SILVER
06/21/2023 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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
0.00M
Measured & Indicated:
n/a
n/a
06/21/2023
0.00M
Inferred:
n/a
n/a
06/21/2023
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
06/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
06/21/2023
$0.00
Average Grade:
n/a
n/a
06/21/2023
n/a
Recovery Rate:
n/a
n/a
06/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/21/2023
0.00M
Annual Production:
n/a
n/a
06/21/2023
n/a
Cash Cost:
n/a
n/a
06/21/2023
n/a
Extra Operating Cost:
n/a
n/a
06/21/2023
n/a
Property
Last Analysis Data (06/21/2023)
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
50% (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
Western Australia , Australia
Norseman
50% (guess)
Both
show
Under construction.
Development
Australia , Australia
Norseman
50% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Profitability (by resource)
Proven & Probable
06/21/2023 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.15M
P L A U S I B L E
Gold Eq. Oz.:
0.54M
0.54M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.04M
Maximum Profit (Gold):
$125.98M
$97.09M
n/a
$-28.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.98M
$97.09M
n/a
$-28.89M
Max Profit / Current MCap:
0.863
1.335
n/a
0.472
Max Profit Per Share (Gold):
$0.04
$0.03
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.03
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$270.35
$134.65
n/a
$-135.70
FD MCap / Silver Eq.:
$3.17
$1.62
n/a
$-1.55
FD MCap / Per Metal as % Spot Price:
13.98%
7.16%
n/a
-6.82%
Measured & Indicated
06/21/2023 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.88M
P L A U S I B L E
Gold Eq. Oz.:
1.19M
1.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.28M
Maximum Profit (Gold):
$277.16M
$213.60M
n/a
$-63.56M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$277.16M
$213.60M
n/a
$-63.56M
Max Profit / Current MCap:
1.899
2.938
n/a
1.039
Max Profit Per Share (Gold):
$0.09
$0.07
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.07
n/a
$-0.02
Total Free Profit Per Share:
$0.02
$0.03
n/a
$0.01
FD MCap / Gold Eq.:
$122.89
$61.21
n/a
$-61.68
FD MCap / Silver Eq.:
$1.44
$0.73
n/a
$-0.71
FD MCap / Per Metal as % Spot Price:
6.36%
3.26%
n/a
-3.10%
Reserves & Resources
06/21/2023 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-4.80M
P L A U S I B L E
Gold Eq. Oz.:
1.64M
1.64M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.14M
Maximum Profit (Gold):
$382.15M
$294.51M
n/a
$-87.63M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$382.15M
$294.51M
n/a
$-87.63M
Max Profit / Current MCap:
2.618
4.050
n/a
1.433
Max Profit Per Share (Gold):
$0.12
$0.10
n/a
$-0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.12
$0.10
n/a
$-0.03
Total Free Profit Per Share:
$0.05
$0.06
n/a
$0.00
FD MCap / Gold Eq.:
$89.13
$44.39
n/a
$-44.73
FD MCap / Silver Eq.:
$1.05
$0.53
n/a
$-0.51
FD MCap / Per Metal as % Spot Price:
4.61%
2.36%
n/a
-2.25%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6776
AUD 0.6385
09/27/2023
Spot Gold:
$1,933.30
$1,879.80
09/27/2023
$-53.50
Spot Silver:
$22.67
$22.55
09/27/2023
$-0.12
Gold:Silver Ratio:
85.28
83.36
09/27/2023
-1.92
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: