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: Junior: Emerging 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 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.

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 $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: 0.15
Producer: Average
 0.15
Producer: 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 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 -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)

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.     ×