Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Steppe Gold Ltd

www: steppegold.com   email: lori.winchester@tmx.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:STGO CAD
OTCMKTS:STPGF USD

Description

Steppe Gold Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Mongolia and two exploration properties. They have approximately 4.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$48.28M which is a fall of roughly 25% over the last five months. As of 12/06/2023 they have ~C$44M debt and ~C$37.37M cash. They have 104M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/06/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $64.47M $48.28M 12/06/2023 $-16.19M
Total Assets: $134.13M $133.37M 12/06/2023 $-0.76M
Total Liabilities: $67.07M $66.69M 12/06/2023 $-0.38M
Current Assets: $37.59M $37.37M 12/06/2023 $-0.21M
Current Liabilities: $128.23M $127.51M 12/06/2023 $-0.72M
Total Debt: $44.22M $43.97M 12/06/2023 $-0.25M
Cash: $37.59M $37.37M 12/06/2023 $-0.21M
Enterprise Value: $71.10M $54.87M 09/27/1971 $-16.23M
Cash Flow: $28.82M $44.88M never $16.06M
Cash Flow Multiple: 2.24 1.08 never -1.16
Net Debt to
Cash Flow Ratio:		 0.23 0.15 never -0.08
Finance within 1 year: 12/06/2023 n/a
Misc 12/06/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 104,000,000 104,000,000 12/06/2023 0
Shares (FD): 108,000,000 108,000,000 12/06/2023 0
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 01/01/2020 12/06/2023 n/a
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
50,000		 12/06/2023 0
Production (Silver Eq Oz.): (guess) 
4,255,145		 (guess) 
4,260,436		 12/06/2023 5,291
Initial CapEx (Outstanding): $20.00M
31.02% of MCap		 $20.00M
41.43% of MCap 		12/06/2023 $0.00M
Funding Option: n/a n/a 12/06/2023 n/a
Documentation: none PRODUCER 03/25/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 12/06/2023 0
Cash Flow Multiplier: 8 8 12/06/2023 0.00

Resource Data

GOLD 12/06/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.70M 1.70M 12/06/2023 0.00M
Measured & Indicated: 2.50M 2.50M 12/06/2023 0.00M
Inferred: 2.00M 2.00M 12/06/2023 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.53M 1.45M 12/06/2023 -0.09M
Measured & Indicated: 2.11M 1.99M 12/06/2023 -0.12M
Inferred: 0.90M 0.85M 12/06/2023 -0.05M
Reserves & Resources: 3.01M 2.84M never -0.17M
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
50,000oz.		 12/06/2023 0oz.
Cash Cost: $950 $950 12/06/2023 $0.00
Extra Operating Cost: $500 $500 12/06/2023 $0.00
G
R
A
D
E		 Underground (Avg): 1.00 g/t n/a 03/25/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/25/2024 1.00 g/t
Recovery Rate: (CG)  90.00% (CG)  85.00% 03/25/2024 -5.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/06/2023 0.00M
Annual Production: 150,000oz. 150,000oz. 12/06/2023 0oz.
Cash Cost: $950 $950 12/06/2023 $0
Extra Operating Cost: $500 $500 12/06/2023 $0
SILVER 12/06/2023
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 12/06/2023 0.00M
Measured & Indicated: n/a n/a 12/06/2023 0.00M
Inferred: n/a n/a 12/06/2023 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 12/06/2023 0.00M
Measured & Indicated: n/a n/a 12/06/2023 0.00M
Inferred: n/a n/a 12/06/2023 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 12/06/2023 $0.00
Extra Operating Cost: n/a n/a 12/06/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2023 n/a
Open Pit (Avg): n/a n/a 12/06/2023 n/a
Recovery Rate: n/a n/a 12/06/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/06/2023 0.00M
Annual Production: n/a n/a 12/06/2023 n/a
Cash Cost: n/a n/a 12/06/2023 n/a
Extra Operating Cost: n/a n/a 12/06/2023 n/a

Property

Last Analysis Data  (12/06/2023)
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp UK 80% show
Early exploration.
Exp Tres Cruces 100% show
2.5 million deposit (1.5 gpt).
Total Land Package Size (ha): 42,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp UK 80% show
Early exploration.
Exp Tres Cruces 100% show
2.5 million deposit (1.5 gpt).
Total Land Package Size (ha): 42,000  

Profitability (by resource)

Proven &
Probable		 12/06/2023
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.53M 1.45M n/a -0.09M
Silver Eq. Oz.: n/a n/a n/a -7.08M
Maximum Profit (Gold): $881.74M $1,296.89M n/a $415.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $881.74M $1,296.89M n/a $415.15M
Max Profit / Current MCap: 13.677 26.863 n/a 13.186
Max Profit Per Share (Gold): $8.16 $12.01 n/a $3.84
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.16 $12.01 n/a $3.84
Total Free Profit Per Share: $7.35 $11.40 n/a $4.04
FD MCap / Gold Eq.: $42.14 $33.41 n/a $-8.73
FD MCap / Silver Eq.: $0.50 $0.39 n/a $-0.10
FD MCap / Per Metal
as % Spot Price:		 2.08% 1.42% n/a -0.66%
Measured &
Indicated		 12/06/2023
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 0.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.11M 1.99M n/a -0.12M
Silver Eq. Oz.: n/a n/a n/a -9.75M
Maximum Profit (Gold): $1,213.69M $1,785.13M n/a $571.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,213.69M $1,785.13M n/a $571.44M
Max Profit / Current MCap: 18.825 36.976 n/a 18.150
Max Profit Per Share (Gold): $11.24 $16.53 n/a $5.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.24 $16.53 n/a $5.29
Total Free Profit Per Share: $10.43 $15.92 n/a $5.49
FD MCap / Gold Eq.: $30.61 $24.27 n/a $-6.34
FD MCap / Silver Eq.: $0.36 $0.28 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 1.51% 1.03% n/a -0.48%

Reserves &
Resources		 12/06/2023
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.48M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.01M 2.84M n/a -0.17M
Silver Eq. Oz.: n/a n/a n/a -13.91M
Maximum Profit (Gold): $1,732.36M $2,548.00M n/a $815.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,732.36M $2,548.00M n/a $815.64M
Max Profit / Current MCap: 26.870 52.777 n/a 25.907
Max Profit Per Share (Gold): $16.04 $23.59 n/a $7.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.04 $23.59 n/a $7.55
Total Free Profit Per Share: $15.23 $22.98 n/a $7.75
FD MCap / Gold Eq.: $21.45 $17.01 n/a $-4.44
FD MCap / Silver Eq.: $0.25 $0.20 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:		 1.06% 0.72% n/a -0.33%

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.     ×