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 80koz. 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$320.95M which is a rise of roughly 120% over the last eleven months. As of 06/21/2023 they have ~A$20M debt and ~A$55.58M cash. They have 5,204M 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 06/21/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $145.99M $320.95M 03/24/2024 $174.96M
Total Assets: $118.57M $117.18M 06/21/2023 $-1.39M
Total Liabilities: $71.14M $70.31M 06/21/2023 $-0.84M
Current Assets: $56.24M $55.58M 06/21/2023 $-0.66M
Current Liabilities: $18.29M $18.08M 06/21/2023 $-0.22M
Total Debt: $20.33M $20.09M 06/21/2023 $-0.24M
Cash: $56.24M $55.58M 06/21/2023 $-0.66M
Enterprise Value: $110.08M $285.46M 01/17/1979 $175.39M
Cash Flow: $4.67M $73.16M never $68.49M
Cash Flow Multiple: 31.29 4.39 never -26.90
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 5,204,030,514 03/24/2024 2,175,030,514
Shares (FD): 3,078,000,000 5,210,000,000 03/24/2024 2,132,000,000
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 06/21/2023 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
80,000
03/24/2024 60,000
Production (Silver Eq Oz.): (guess) 
1,705,602
(guess) 
6,139,860
03/24/2024 4,434,258
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 03/24/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
0.2
Producer: Growth Potential
03/24/2024 0
Cash Flow Multiplier: 8 10 03/24/2024 2.00

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) 
80,000oz.
03/24/2024 60,000oz.
Cash Cost: $1,200 $1,000 03/24/2024 $-200.00
Extra Operating Cost: $500 $500 06/21/2023 $0.00
G
R
A
D
E
Underground (Avg): 3.00 g/t 5.00 g/t 03/24/2024 2.00 g/t
Open Pit (Avg): n/a 2.00 g/t 03/24/2024 2.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/24/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 06/21/2023 0.00M
Annual Production: 85,000oz. 100,000oz. 03/24/2024 15,000oz.
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
G
R
A
D
E
Underground (Avg): n/a n/a 06/21/2023 n/a
Open Pit (Avg): 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 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
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
06/21/2023
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 -5.12M
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 -4.61M
Maximum Profit (Gold): $125.98M $493.83M n/a $367.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $125.98M $493.83M n/a $367.85M
Max Profit / Current MCap: 0.863 1.539 n/a 0.676
Max Profit Per Share (Gold): $0.04 $0.09 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.09 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $270.35 $594.36 n/a $324.01
FD MCap / Silver Eq.: $3.17 $7.74 n/a $4.57
FD MCap / Per Metal
as % Spot Price:
13.98% 24.62% n/a 10.63%
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 -12.80M
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 -10.14M
Maximum Profit (Gold): $277.16M $1,086.43M n/a $809.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $277.16M $1,086.43M n/a $809.27M
Max Profit / Current MCap: 1.899 3.385 n/a 1.486
Max Profit Per Share (Gold): $0.09 $0.21 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.21 n/a $0.12
Total Free Profit Per Share: $0.02 $0.12 n/a $0.10
FD MCap / Gold Eq.: $122.89 $270.16 n/a $147.28
FD MCap / Silver Eq.: $1.44 $3.52 n/a $2.08
FD MCap / Per Metal
as % Spot Price:
6.36% 11.19% n/a 4.83%

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 -21.33M
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 -13.98M
Maximum Profit (Gold): $382.15M $1,497.95M n/a $1,115.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $382.15M $1,497.95M n/a $1,115.81M
Max Profit / Current MCap: 2.618 4.667 n/a 2.050
Max Profit Per Share (Gold): $0.12 $0.29 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.29 n/a $0.16
Total Free Profit Per Share: $0.05 $0.20 n/a $0.14
FD MCap / Gold Eq.: $89.13 $195.94 n/a $106.82
FD MCap / Silver Eq.: $1.05 $2.55 n/a $1.51
FD MCap / Per Metal
as % Spot Price:
4.61% 8.12% n/a 3.51%

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.     ×