Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Pantoro Ltd

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

Symbol Data

Symbol Currency
ASX:PNR AUD

Description

Pantoro Ltd are a gold focused mid-tier producer with one producing mine in Australia and two mines in development in Australia. Currently they produce roughly 100koz. 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$478.15M which is a rise of roughly 18% over the last two months. As of 06/28/2024 they have ~A$42M debt and ~A$69.84M cash. They have 6,308M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 06/28/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $406.25M $478.15M 06/28/2024 $71.90M
Total Assets: $116.50M $117.52M 06/28/2024 $1.03M
Total Liabilities: $69.90M $70.51M 06/28/2024 $0.62M
Current Assets: $55.25M $69.84M 07/25/2024 $14.59M
Current Liabilities: $17.97M $18.13M 06/28/2024 $0.16M
Total Debt: $41.94M $42.31M 06/28/2024 $0.37M
Cash: $33.95M $69.84M 07/25/2024 $35.89M
Enterprise Value: $414.24M $450.61M 04/12/1984 $36.37M
Cash Flow: $82.02M $99.65M never $17.63M
Cash Flow Multiple: 4.95 4.80 never -0.15
Net Debt to
Cash Flow Ratio:		 0.10 n/a never 0.00
Finance within 1 year: 06/28/2024 n/a
Misc 06/28/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 6,307,828,322 6,307,828,322 06/28/2024 0
Shares (FD): 6,357,000,000 6,357,000,000 06/28/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/28/2024 n/a
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 06/28/2024 0
Production (Silver Eq Oz.): (guess) 
8,014,508		 (guess) 
8,912,888		 06/28/2024 898,380
Initial CapEx (Outstanding): n/a n/a 06/28/2024 n/a
Funding Option: n/a n/a 06/28/2024 n/a
Documentation: none PRODUCER 07/25/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 03/24/2024 0
Cash Flow Multiplier: 12 12 06/28/2024 0.00

Resource Data

GOLD 06/28/2024
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 06/28/2024 0.00M
Measured & Indicated: 2.40M 2.40M 06/28/2024 0.00M
Inferred: 2.40M 2.40M 06/28/2024 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 06/28/2024 0.00M
Measured & Indicated: 1.91M 1.91M 06/28/2024 0.00M
Inferred: 1.08M 1.08M 06/28/2024 0.00M
Reserves & Resources: 2.99M 2.99M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 06/28/2024 0oz.
Cash Cost: $1,000 $1,000 06/28/2024 $0.00
Extra Operating Cost: $500 $500 06/28/2024 $0.00
Total: $1,500 $1,500 06/28/2024 $0.00
Margin (Free Cash Flow): $820 (35%) $997 (40%) $176.30
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 06/28/2024 n/a
Open Pit (Avg): n/a 2.00 g/t 03/24/2024 2.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/25/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.50M 07/25/2024 0.50M
Annual Production: 125,000oz. 150,000oz. 07/25/2024 25,000oz.
Cash Cost: $1,200 $1,200 06/28/2024 $0
Extra Operating Cost: $500 $500 06/28/2024 $0
SILVER 06/28/2024
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 06/28/2024 0.00M
Measured & Indicated: n/a n/a 06/28/2024 0.00M
Inferred: n/a n/a 06/28/2024 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 06/28/2024 0.00M
Measured & Indicated: n/a n/a 06/28/2024 0.00M
Inferred: n/a n/a 06/28/2024 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 06/28/2024 $0.00
Extra Operating Cost: n/a n/a 06/28/2024 $0.00
Total: n/a n/a 06/28/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 06/28/2024 n/a
Open Pit (Avg): n/a n/a 06/21/2023 n/a
Recovery Rate: n/a n/a 06/28/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/28/2024 0.00M
Annual Production: n/a n/a 06/28/2024 n/a
Cash Cost: n/a n/a 06/28/2024 n/a
Extra Operating Cost: n/a n/a 06/28/2024 n/a

Property

Last Analysis Data  (06/28/2024)
Stage Name Owned 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 50% show
Under construction.
Dev Norseman 50% show
50% ownership

2 million oz UG
2 million oz OP

Both high grae
Current Data
Stage Name Owned 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 50% show
Under construction.
Dev Norseman 50% show
50% ownership

2 million oz UG
2 million oz OP

Both high grae

Profitability (by resource)

Proven &
Probable		 06/28/2024
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 8.98M
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 8.09M
Maximum Profit (Gold): $738.18M $896.85M n/a $158.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $738.18M $896.85M n/a $158.67M
Max Profit / Current MCap: 1.817 1.876 n/a 0.059
Max Profit Per Share (Gold): $0.12 $0.14 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.14 n/a $0.02
Total Free Profit Per Share: $0.02 $0.03 n/a $0.01
FD MCap / Gold Eq.: $451.39 $531.27 n/a $79.88
FD MCap / Silver Eq.: $5.63 $5.96 n/a $0.33
FD MCap / Per Metal
as % Spot Price:		 19.45% 21.28% n/a 1.83%
Measured &
Indicated		 06/28/2024
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 21.56M
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 17.14M
Maximum Profit (Gold): $1,564.94M $1,901.32M n/a $336.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,564.94M $1,901.32M n/a $336.38M
Max Profit / Current MCap: 3.852 3.976 n/a 0.124
Max Profit Per Share (Gold): $0.25 $0.30 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.30 n/a $0.05
Total Free Profit Per Share: $0.15 $0.19 n/a $0.04
FD MCap / Gold Eq.: $212.92 $250.60 n/a $37.68
FD MCap / Silver Eq.: $2.66 $2.81 n/a $0.15
FD MCap / Per Metal
as % Spot Price:		 9.18% 10.04% n/a 0.86%

Reserves &
Resources		 06/28/2024
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 43.12M
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 26.84M
Maximum Profit (Gold): $2,450.76M $2,977.54M n/a $526.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,450.76M $2,977.54M n/a $526.78M
Max Profit / Current MCap: 6.033 6.227 n/a 0.195
Max Profit Per Share (Gold): $0.39 $0.47 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.47 n/a $0.08
Total Free Profit Per Share: $0.29 $0.36 n/a $0.07
FD MCap / Gold Eq.: $135.96 $160.02 n/a $24.06
FD MCap / Silver Eq.: $1.70 $1.80 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 5.86% 6.41% n/a 0.55%

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.     ×