Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 one mine in development in Australia. Currently they produce roughly 60koz. of gold per year. They have approximately 25Moz. of gold in the reserves and resources category of which 15Moz. are in the measured and indicated category. They have a market capitalisation of ~A$200.9M which is a fall of roughly 8% over the last eight months. As of 06/26/2020 they have no debt and ~A$21.08M cash. They have 1,176M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$218.18M
$200.90M
06/26/2020
$-17.28M
Total Assets:
$115.55M
$131.15M
06/26/2020
$15.59M
Total Liabilities:
$52.27M
$59.33M
06/26/2020
$7.05M
Current Assets:
$22.70M
$25.76M
06/26/2020
$3.06M
Current Liabilities:
$18.57M
$21.08M
06/26/2020
$2.51M
Total Debt:
$0.00M
$0.00M
06/26/2020
$0.00M
Cash:
$18.57M
$21.08M
06/26/2020
$2.51M
Enterprise Value:
$199.60M
$179.82M
09/13/1975
$-19.78M
Cash Flow:
$15.59M
$13.10M
never
$-2.49M
Cash Flow Multiple:
14.00
15.34
never
1.34
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/26/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/26/2020
0.00%
Misc
06/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,175,943,000
1,175,943,000
06/26/2020
0
Shares (FD):
1,197,000,000
1,197,000,000
06/26/2020
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
06/26/2020
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
06/26/2020
0
Production (Silver Eq Oz.) :
(guess) 5,990,192
(guess) 3,936,681
06/26/2020
-2,053,511
Initial CapEx (Outstanding):
n/a
n/a
06/26/2020
n/a
Funding Option:
n/a
n/a
06/26/2020
n/a
Documentation:
none
PRODUCER
06/26/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
06/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.18M
0.18M
06/26/2020
0.00M
Measured & Indicated:
15.00M
15.00M
06/26/2020
0.00M
Inferred:
10.00M
10.00M
06/26/2020
0.00M
Reserves & Resources:
25.00M
25.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.17M
0.17M
06/26/2020
0.00M
Measured & Indicated:
11.07M
11.07M
06/26/2020
0.00M
Inferred:
4.60M
4.60M
06/26/2020
0.00M
Reserves & Resources:
15.67M
15.67M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
06/26/2020
0oz.
Cash Cost:
$1,000
$1,000
06/26/2020
$0.00
Extra Operating Cost:
$400
$400
06/26/2020
$0.00
Average Grade:
6.00 g/t
6.00 g/t
06/26/2020
n/a
Recovery Rate:
(CG) 92.00%
(CG) 92.00%
06/26/2020
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
06/26/2020
0.00M
Annual Production:
125,000oz.
125,000oz.
06/26/2020
0oz.
Cash Cost:
$800
$800
06/26/2020
$0
Extra Operating Cost:
$400
$400
06/26/2020
$0
SILVER
06/26/2020 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
06/26/2020
0.00M
Measured & Indicated:
n/a
n/a
06/26/2020
0.00M
Inferred:
n/a
n/a
06/26/2020
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
06/26/2020
0.00M
Measured & Indicated:
n/a
n/a
06/26/2020
0.00M
Inferred:
n/a
n/a
06/26/2020
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
06/26/2020
$0.00
Extra Operating Cost:
n/a
n/a
06/26/2020
$0.00
Average Grade:
n/a
n/a
06/26/2020
n/a
Recovery Rate:
n/a
n/a
06/26/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/26/2020
0.00M
Annual Production:
n/a
n/a
06/26/2020
n/a
Cash Cost:
n/a
n/a
06/26/2020
n/a
Extra Operating Cost:
n/a
n/a
06/26/2020
n/a
Property
Last Analysis Data (06/26/2020)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Nicolsons
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
Development
Australia , Australia
Central 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
Nicolsons
100% (guess)
Both
show
Finding a lot of high grade gold.
High exploration potential.
Development
Australia , Australia
Central Norseman
100% (guess)
Both
show
50% ownership
2 million oz UG
2 million oz OP
Both high grae
Profitability (by resource)
Proven & Probable
06/26/2020 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.):
0.18M
0.18M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-6.16M
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.67M
Maximum Profit (Gold):
$43.02M
$36.14M
n/a
$-6.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$43.02M
$36.14M
n/a
$-6.87M
Max Profit / Current MCap:
0.197
0.180
n/a
-0.017
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 Mkt. Cap / Gold Eq.:
$1,317.48
$1,213.16
n/a
$-104.32
FD Mkt. Cap / Silver Eq.:
$13.20
$18.49
n/a
$5.29
FD Mkt. Cap / Per Metal as % Spot Price:
74.39%
70.87%
n/a
-3.52%
Measured & Indicated
06/26/2020 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.):
15.00M
15.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-513.38M
P L A U S I B L E
Gold Eq. Oz.:
11.07M
11.07M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-378.98M
Maximum Profit (Gold):
$2,876.46M
$2,416.82M
n/a
$-459.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,876.46M
$2,416.82M
n/a
$-459.65M
Max Profit / Current MCap:
13.184
12.030
n/a
-1.154
Max Profit Per Share (Gold):
$2.40
$2.02
n/a
$-0.38
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.40
$2.02
n/a
$-0.38
Total Free Profit Per Share:
$2.14
$1.80
n/a
$-0.33
FD Mkt. Cap / Gold Eq.:
$19.70
$18.14
n/a
$-1.56
FD Mkt. Cap / Silver Eq.:
$0.20
$0.28
n/a
$0.08
FD Mkt. Cap / Per Metal as % Spot Price:
1.11%
1.06%
n/a
-0.05%
Reserves & Resources
06/26/2020 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.):
25.00M
25.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-855.63M
P L A U S I B L E
Gold Eq. Oz.:
15.67M
15.67M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-536.42M
Maximum Profit (Gold):
$4,071.41M
$3,420.82M
n/a
$-650.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,071.41M
$3,420.82M
n/a
$-650.59M
Max Profit / Current MCap:
18.661
17.028
n/a
-1.634
Max Profit Per Share (Gold):
$3.40
$2.86
n/a
$-0.54
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.40
$2.86
n/a
$-0.54
Total Free Profit Per Share:
$3.14
$2.64
n/a
$-0.49
FD Mkt. Cap / Gold Eq.:
$13.92
$12.82
n/a
$-1.10
FD Mkt. Cap / Silver Eq.:
$0.14
$0.20
n/a
$0.06
FD Mkt. Cap / Per Metal as % Spot Price:
0.79%
0.75%
n/a
-0.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6878
AUD 0.7806
03/03/2021
Spot Gold:
$1,771.10
$1,711.80
03/03/2021
$-59.30
Spot Silver:
$17.74
$26.09
03/03/2021
$8.35
Gold:Silver Ratio:
99.84
65.61
03/03/2021
-34.23
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: