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 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$406.92M which is a rise of roughly 0% over the last five months. As of 12/02/2024 they have ~A$12M debt and ~A$72.53M cash. They have 6,454M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$406.25M
$406.92M
12/02/2024
Total Assets:
$116.50M
$113.33M
06/28/2024
Total Liabilities:
$69.90M
$68.00M
06/28/2024
Current Assets:
$55.25M
$67.35M
07/25/2024
Current Liabilities:
$17.97M
$17.49M
06/28/2024
Total Debt:
$41.94M
$12.30M
12/02/2024
Cash:
$33.95M
$72.53M
12/02/2024
Enterprise Value:
$414.24M
$346.69M
12/26/1980
Cash Flow:
$82.02M
$104.82M
never
Cash Flow Multiple:
4.95
3.88
never
Net Debt to Cash Flow Ratio:
0.10
n/a
never
Finance within 1 year:
06/28/2024
Misc
06/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
6,307,828,322
6,454,000,000
12/02/2024
Shares (FD):
6,357,000,000
6,614,000,000
12/02/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
06/28/2024
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
06/28/2024
Production (Silver Eq Oz.) :
(guess) 8,014,508
(guess) 8,550,856
06/28/2024
Initial CapEx (Outstanding):
n/a
n/a
06/28/2024
Funding Option:
n/a
n/a
06/28/2024
Documentation:
none
PRODUCER
12/02/2024
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
03/24/2024
Cash Flow Multiplier:
12
12
06/28/2024
Resource Data
GOLD
06/28/2024 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
06/28/2024
Measured & Indicated:
2.40M
2.40M
06/28/2024
Inferred:
2.40M
2.40M
06/28/2024
Reserves & Resources:
4.80M
4.80M
never
P L A U S I B L E
Proven & Probable:
0.90M
0.90M
06/28/2024
Measured & Indicated:
1.91M
1.91M
06/28/2024
Inferred:
1.08M
1.08M
06/28/2024
Reserves & Resources:
2.99M
2.99M
never
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
06/28/2024
Cash Cost:
$1,000
$1,050
12/02/2024
Extra Operating Cost:
$500
$550
12/02/2024
Total:
$1,500
$1,600
12/02/2024
Margin (Free Cash Flow):
$820 (35%)
$1,048 (40%)
G R A D E
Underground (Avg):
5.00 g/t
11.00 g/t
12/02/2024
Open Pit (Avg):
n/a
2.00 g/t
03/24/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/02/2024
F U T U R E
Proven & Probable:
3.00M
3.50M
07/25/2024
Annual Production:
125,000oz.
150,000oz.
07/25/2024
Cash Cost:
$1,200
$1,200
06/28/2024
Extra Operating Cost:
$500
$550
12/02/2024
SILVER
06/28/2024 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
06/28/2024
Measured & Indicated:
n/a
n/a
06/28/2024
Inferred:
n/a
n/a
06/28/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/28/2024
Measured & Indicated:
n/a
n/a
06/28/2024
Inferred:
n/a
n/a
06/28/2024
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
06/28/2024
Extra Operating Cost:
n/a
n/a
06/28/2024
Total:
n/a
n/a
06/28/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
06/28/2024
Open Pit (Avg):
n/a
n/a
06/21/2023
Recovery Rate:
n/a
n/a
06/28/2024
F U T U R E
Proven & Probable:
n/a
n/a
06/28/2024
Annual Production:
n/a
n/a
06/28/2024
Cash Cost:
n/a
n/a
06/28/2024
Extra Operating Cost:
n/a
n/a
06/28/2024
Property
Last Analysis Data (06/28/2024)
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
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
06/28/2024 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):
$738.18M
$943.38M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$738.18M
$943.38M
n/a
Max Profit / Current MCap:
1.817
2.318
n/a
Max Profit Per Share (Gold):
$0.12
$0.14
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.12
$0.14
n/a
Total Free Profit Per Share:
$0.02
$0.05
n/a
FD MCap / Gold Eq.:
$451.39
$452.14
n/a
FD MCap / Silver Eq.:
$5.63
$5.29
n/a
FD MCap / Per Metal as % Spot Price:
19.45%
17.07%
n/a
Measured & Indicated
06/28/2024 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):
$1,564.94M
$1,999.97M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,564.94M
$1,999.97M
n/a
Max Profit / Current MCap:
3.852
4.915
n/a
Max Profit Per Share (Gold):
$0.25
$0.30
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.25
$0.30
n/a
Total Free Profit Per Share:
$0.15
$0.21
n/a
FD MCap / Gold Eq.:
$212.92
$213.27
n/a
FD MCap / Silver Eq.:
$2.66
$2.49
n/a
FD MCap / Per Metal as % Spot Price:
9.18%
8.05%
n/a
Reserves & Resources
06/28/2024 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):
$2,450.76M
$3,132.02M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,450.76M
$3,132.02M
n/a
Max Profit / Current MCap:
6.033
7.697
n/a
Max Profit Per Share (Gold):
$0.39
$0.47
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.39
$0.47
n/a
Total Free Profit Per Share:
$0.29
$0.38
n/a
FD MCap / Gold Eq.:
$135.96
$136.19
n/a
FD MCap / Silver Eq.:
$1.70
$1.59
n/a
FD MCap / Per Metal as % Spot Price:
5.86%
5.14%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6657
AUD 0.6476
12/03/2024
Spot Gold:
$2,320.20
$2,648.20
12/03/2024
Spot Silver:
$28.95
$30.97
12/03/2024
Gold:Silver Ratio:
80.15
85.51
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: