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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Pantoro Ltd
www: pantoro.com.au     email: info@pantoro.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:PNR AUD

Description

Pantoro Ltd are a gold focused junior, emerging mid-tier producer

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $182.51M $117.42M 07/29/2018 $-65.09M
Total Assets: $42.71M $39.25M 07/29/2018 $-3.45M
Total Liabilities: $11.99M $11.02M 07/29/2018 $-0.97M
Current Assets: $14.98M $13.77M 07/29/2018 $-1.21M
Current Liabilities: $10.49M $9.64M 07/29/2018 $-0.85M
Total Debt: $0.00M $0.00M 07/29/2018 $0.00M
Cash: $8.99M $8.26M 07/29/2018 $-0.73M
Enterprise Value: $173.52M $109.16M 06/17/1973 $-64.36M
Cash Flow: $10.50M $12.53M never $2.04M
Cash Flow Multiple: 17.39 9.37 never -8.02
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/29/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/29/2018 0.00%
Misc 07/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 788,000,000 788,000,000 07/29/2018 0
Shares (FD): 812,000,000 812,000,000 07/29/2018 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 07/29/2018 n/a
Production (Gold Eq Oz.): (guess) 
55,000		 (guess) 
55,000		 07/29/2018 0
Production (Silver Eq Oz.): (guess) 
4,349,483		 (guess) 
4,881,872		 07/29/2018 532,389
Initial CapEx (Outstanding): n/a n/a 07/29/2018 n/a
Funding Option: n/a n/a 07/29/2018 n/a
Documentation: none PRODUCER 07/29/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/29/2018
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 07/29/2018 0.00M
Measured & Indicated: 0.30M 0.30M 07/29/2018 0.00M
Inferred: 0.06M 0.06M 07/29/2018 0.00M
Reserves & Resources: 0.36M 0.36M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 07/29/2018 0.00M
Measured & Indicated: 0.25M 0.25M 07/29/2018 0.00M
Inferred: 0.03M 0.03M 07/29/2018 0.00M
Reserves & Resources: 0.28M 0.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
55,000oz.		 (guess) 
55,000oz.		 07/29/2018 0oz.
Cash Cost: $650 $650 07/29/2018 $0.00
Extra Operating Cost: $300 $300 07/29/2018 $0.00
Average Grade: 6.00 g/t 6.00 g/t 07/29/2018 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 07/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 07/29/2018 0.00M
Annual Production: 100,000oz. 100,000oz. 07/29/2018 0oz.
Cash Cost: $750 $750 07/29/2018 $0
Extra Operating Cost: $350 $350 07/29/2018 $0
SILVER 07/29/2018
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 07/29/2018 0.00M
Measured & Indicated: n/a n/a 07/29/2018 0.00M
Inferred: n/a n/a 07/29/2018 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 07/29/2018 0.00M
Measured & Indicated: n/a n/a 07/29/2018 0.00M
Inferred: n/a n/a 07/29/2018 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 07/29/2018 $0.00
Extra Operating Cost: n/a n/a 07/29/2018 $0.00
Average Grade: n/a n/a 07/29/2018 n/a
Recovery Rate: n/a n/a 07/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/29/2018 0.00M
Annual Production: n/a n/a 07/29/2018 n/a
Cash Cost: n/a n/a 07/29/2018 n/a
Extra Operating Cost: n/a n/a 07/29/2018 n/a

Property

Last Analysis Data  (07/29/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Nicolsons 100% (guess) Both show
Finding a lot of high grade gold.

High exploration potential.
Current Data
No Data

Profitability (by resource)

Proven &
Probable		 07/29/2018
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 1.74M
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 1.60M
Maximum Profit (Gold): $31.60M $37.73M n/a $6.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $31.60M $37.73M n/a $6.13M
Max Profit / Current MCap: 0.173 0.321 n/a 0.148
Max Profit Per Share (Gold): $0.04 $0.05 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.05 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,102.13 $709.08 n/a $-393.05
FD Mkt. Cap / Silver Eq.: $13.94 $7.99 n/a $-5.95
FD Mkt. Cap / Per Metal
as % Spot Price:		 90.15% 55.59% n/a -34.55%
Measured &
Indicated		 07/29/2018
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.25M 0.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.46M
Maximum Profit (Gold): $48.45M $57.86M n/a $9.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48.45M $57.86M n/a $9.40M
Max Profit / Current MCap: 0.265 0.493 n/a 0.227
Max Profit Per Share (Gold): $0.06 $0.07 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.07 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $718.78 $462.45 n/a $-256.34
FD Mkt. Cap / Silver Eq.: $9.09 $5.21 n/a $-3.88
FD Mkt. Cap / Per Metal
as % Spot Price:		 58.79% 36.26% n/a -22.54%

Reserves &
Resources		 07/29/2018
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.): 0.36M 0.36M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.48M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.73M
Maximum Profit (Gold): $53.72M $64.14M n/a $10.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $53.72M $64.14M n/a $10.42M
Max Profit / Current MCap: 0.294 0.546 n/a 0.252
Max Profit Per Share (Gold): $0.07 $0.08 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.08 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $648.31 $417.11 n/a $-231.20
FD Mkt. Cap / Silver Eq.: $8.20 $4.70 n/a $-3.50
FD Mkt. Cap / Per Metal
as % Spot Price:		 53.03% 32.70% n/a -20.33%

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.