Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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 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$207.7M which is a fall of roughly 5% over the last two weeks. As of 06/26/2020 they have no debt and ~A$18.74M cash. They have 1,176M 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 06/26/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $218.18M $207.70M 06/26/2020 $-10.48M
Total Assets: $115.55M $116.60M 06/26/2020 $1.05M
Total Liabilities: $52.27M $52.75M 06/26/2020 $0.47M
Current Assets: $22.70M $22.90M 06/26/2020 $0.21M
Current Liabilities: $18.57M $18.74M 06/26/2020 $0.17M
Total Debt: $0.00M $0.00M 06/26/2020 $0.00M
Cash: $18.57M $18.74M 06/26/2020 $0.17M
Enterprise Value: $199.60M $188.96M 12/27/1975 $-10.65M
Cash Flow: $15.59M $16.72M never $1.13M
Cash Flow Multiple: 14.00 12.42 never -1.58
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) 
5,778,575		 06/26/2020 -211,616
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 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 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 -0.63M
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 -0.58M
Maximum Profit (Gold): $43.02M $46.15M n/a $3.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $43.02M $46.15M n/a $3.13M
Max Profit / Current MCap: 0.197 0.222 n/a 0.025
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,317.48 $1,254.20 n/a $-63.28
FD Mkt. Cap / Silver Eq.: $13.20 $13.02 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:		 74.39% 69.75% n/a -4.64%
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 -52.90M
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 -39.05M
Maximum Profit (Gold): $2,876.46M $3,085.75M n/a $209.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,876.46M $3,085.75M n/a $209.28M
Max Profit / Current MCap: 13.184 14.857 n/a 1.673
Max Profit Per Share (Gold): $2.40 $2.58 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.40 $2.58 n/a $0.17
Total Free Profit Per Share: $2.14 $2.33 n/a $0.19
FD Mkt. Cap / Gold Eq.: $19.70 $18.76 n/a $-0.95
FD Mkt. Cap / Silver Eq.: $0.20 $0.19 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.11% 1.04% n/a -0.07%

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 -88.17M
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 -55.28M
Maximum Profit (Gold): $4,071.41M $4,367.63M n/a $296.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,071.41M $4,367.63M n/a $296.22M
Max Profit / Current MCap: 18.661 21.029 n/a 2.368
Max Profit Per Share (Gold): $3.40 $3.65 n/a $0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.40 $3.65 n/a $0.25
Total Free Profit Per Share: $3.14 $3.40 n/a $0.26
FD Mkt. Cap / Gold Eq.: $13.92 $13.25 n/a $-0.67
FD Mkt. Cap / Silver Eq.: $0.14 $0.14 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.79% 0.74% n/a -0.05%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.