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
Calculated using the site's default values.  Re-calculate using:

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 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$71.72M which is a fall of roughly 66% over the last twelve months. As of 06/21/2022 they have ~A$20M debt and ~A$45.97M cash. They have 1,575M 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 06/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $210.20M $71.72M 06/21/2022
Total Assets: $121.91M $116.59M 06/21/2022
Total Liabilities: $73.15M $69.96M 06/21/2022
Current Assets: $48.07M $45.97M 06/21/2022
Current Liabilities: $18.81M $17.99M 06/21/2022
Total Debt: $20.90M $19.99M 06/21/2022
Cash: $48.07M $45.97M 06/21/2022
Enterprise Value: $183.03M $45.74M 06/14/1971
Cash Flow: $10.76M $13.27M never
Cash Flow Multiple: 19.53 5.40 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/21/2022
Misc 06/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,575,000,000 1,575,000,000 06/21/2022
Shares (FD): 1,631,000,000 1,631,000,000 06/21/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 06/21/2022
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 06/21/2022
Production (Silver Eq Oz.): (guess) 
1,705,009		 (guess) 
1,665,479		 06/21/2022
Initial CapEx (Outstanding): n/a n/a 06/21/2022
Funding Option: n/a n/a 06/21/2022
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 5 04/16/2023

Resource Data

GOLD 06/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.18M 0.18M 06/21/2022
Measured & Indicated: 1.50M 1.50M 06/21/2022
Inferred: 1.00M 1.00M 06/21/2022
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 06/21/2022
Measured & Indicated: 1.14M 1.14M 06/21/2022
Inferred: 0.46M 0.46M 06/21/2022
Reserves & Resources: 1.60M 1.60M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 06/21/2022
Cash Cost: $850 $850 06/21/2022
Extra Operating Cost: $450 $450 06/21/2022
Average Grade: 6.00 g/t 6.00 g/t 06/21/2022
Recovery Rate: (CG)  92.00% (CG)  92.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 06/21/2022
Annual Production: 85,000oz. 85,000oz. 06/21/2022
Cash Cost: $850 $950 04/16/2023
Extra Operating Cost: $450 $500 04/16/2023
SILVER 06/21/2022
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 06/21/2022
Measured & Indicated: n/a n/a 06/21/2022
Inferred: n/a n/a 06/21/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/21/2022
Measured & Indicated: n/a n/a 06/21/2022
Inferred: n/a n/a 06/21/2022
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 06/21/2022
Extra Operating Cost: n/a n/a 06/21/2022
Average Grade: n/a n/a 06/21/2022
Recovery Rate: n/a n/a 06/21/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/21/2022
Annual Production: n/a n/a 06/21/2022
Cash Cost: n/a n/a 06/21/2022
Extra Operating Cost: n/a n/a 06/21/2022

Property

Last Analysis Data  (06/21/2022)
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 100% 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 100% show
50% ownership

2 million oz UG
2 million oz OP

Both high grae

Profitability (by resource)

Proven &
Probable		 06/21/2022
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.): 0.18M 0.18M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.17M 0.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $89.09M $109.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $89.09M $109.89M n/a
Max Profit / Current MCap: 0.424 1.532 n/a
Max Profit Per Share (Gold): $0.05 $0.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.05 $0.07 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,269.29 $433.09 n/a
FD MCap / Silver Eq.: $14.89 $5.20 n/a
FD MCap / Per Metal
as % Spot Price:		 69.06% 22.06% n/a
Measured &
Indicated		 06/21/2022
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.14M 1.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $611.77M $754.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $611.77M $754.59M n/a
Max Profit / Current MCap: 2.910 10.521 n/a
Max Profit Per Share (Gold): $0.38 $0.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.38 $0.46 n/a
Total Free Profit Per Share: $0.19 $0.40 n/a
FD MCap / Gold Eq.: $184.85 $63.07 n/a
FD MCap / Silver Eq.: $2.17 $0.76 n/a
FD MCap / Per Metal
as % Spot Price:		 10.06% 3.21% n/a

Reserves &
Resources		 06/21/2022
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.60M 1.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $859.25M $1,059.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $859.25M $1,059.85M n/a
Max Profit / Current MCap: 4.088 14.778 n/a
Max Profit Per Share (Gold): $0.53 $0.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.53 $0.65 n/a
Total Free Profit Per Share: $0.34 $0.58 n/a
FD MCap / Gold Eq.: $131.61 $44.91 n/a
FD MCap / Silver Eq.: $1.54 $0.54 n/a
FD MCap / Per Metal
as % Spot Price:		 7.16% 2.29% n/a

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.     ×