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: 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 mid-tier producer with one mine in development in Mongolia and two exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$157.12M which is a rise of roughly 34% over the last five months. As of 12/02/2024 they have ~C$72M debt and ~C$36.65M cash. They have 253M 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 12/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $117.23M $157.12M 12/02/2024 $39.89M
Total Assets: $129.62M $130.80M 12/02/2024 $1.18M
Total Liabilities: $64.81M $65.40M 12/02/2024 $0.59M
Current Assets: $36.32M $36.65M 12/02/2024 $0.33M
Current Liabilities: $123.92M $125.05M 12/02/2024 $1.13M
Total Debt: $71.22M $71.87M 12/02/2024 $0.65M
Cash: $36.32M $36.65M 12/02/2024 $0.33M
Enterprise Value: $152.13M $192.33M 02/04/1976 $40.20M
Cash Flow: $88.67M $141.64M never $52.97M
Cash Flow Multiple: 1.32 1.11 never -0.21
Net Debt to
Cash Flow Ratio:		 0.39 0.25 never -0.14
Finance within 1 year: 12/02/2024 n/a
Misc 12/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 252,800,000 252,800,000 12/02/2024 0
Shares (FD): 257,200,000 257,200,000 12/02/2024 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 12/02/2024 n/a
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
90,000		 03/31/2025 5,000
Production (Silver Eq Oz.): (guess) 
7,335,031		 (guess) 
9,184,587		 03/31/2025 1,849,556
Initial CapEx (Outstanding): $20.00M
17.06% of MCap		 $20.00M
12.73% of MCap 		12/02/2024 $0.00M
Funding Option: n/a n/a 12/02/2024 n/a
Documentation: none PRODUCER 03/31/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 12/06/2023 0
Cash Flow Multiplier: 10 10 11/15/2024 0.00

Resource Data

GOLD 12/02/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.20M 2.20M 12/02/2024 0.00M
Measured & Indicated: 2.80M 2.80M 12/02/2024 0.00M
Inferred: 0.20M 0.20M 12/02/2024 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.87M 1.87M 12/02/2024 0.00M
Measured & Indicated: 2.28M 2.28M 12/02/2024 0.00M
Inferred: 0.09M 0.09M 12/02/2024 0.00M
Reserves & Resources: 2.36M 2.36M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
90,000oz.		 03/31/2025 5,000oz.
Cash Cost: $1,000 $1,100 03/31/2025 $100.00
Extra Operating Cost: $600 $650 03/31/2025 $50.00
Total: $1,600 $1,750 03/31/2025 $150.00
Margin (Free Cash Flow): $1,043 (39%) $1,574 (47%) $530.60
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/25/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/31/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/02/2024 0.00M
Annual Production: 100,000oz. 100,000oz. 12/02/2024 0oz.
Cash Cost: $1,100 $1,200 03/31/2025 $100
Extra Operating Cost: $650 $700 03/31/2025 $50
SILVER 12/02/2024
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 12/02/2024 0.00M
Measured & Indicated: n/a n/a 12/02/2024 0.00M
Inferred: n/a n/a 12/02/2024 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 12/02/2024 0.00M
Measured & Indicated: n/a n/a 12/02/2024 0.00M
Inferred: n/a n/a 12/02/2024 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 12/02/2024 $0.00
Extra Operating Cost: n/a n/a 12/02/2024 $0.00
Total: n/a n/a 12/02/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2024 n/a
Open Pit (Avg): n/a n/a 12/06/2023 n/a
Recovery Rate: n/a n/a 12/02/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/02/2024 0.00M
Annual Production: n/a n/a 12/02/2024 n/a
Cash Cost: n/a n/a 12/02/2024 n/a
Extra Operating Cost: n/a n/a 12/02/2024 n/a

Property

Last Analysis Data  (12/02/2024)
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Boroo 100% show
1 million deposit
Short mine life
Exp UK 80% show
Early exploration.
Total Land Package Size (ha): 39,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Boroo 100% show
1 million deposit
Short mine life
Exp UK 80% show
Early exploration.
Total Land Package Size (ha): 39,000  

Profitability (by resource)

Proven &
Probable		 12/02/2024
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 34.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.87M 1.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 29.46M
Maximum Profit (Gold): $1,950.78M $2,943.01M n/a $992.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,950.78M $2,943.01M n/a $992.22M
Max Profit / Current MCap: 16.640 18.731 n/a 2.091
Max Profit Per Share (Gold): $7.58 $11.44 n/a $3.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.58 $11.44 n/a $3.86
Total Free Profit Per Share: $6.94 $10.59 n/a $3.65
FD MCap / Gold Eq.: $62.69 $84.02 n/a $21.33
FD MCap / Silver Eq.: $0.73 $0.82 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 2.37% 2.53% n/a 0.16%
Measured &
Indicated		 12/02/2024
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.): 2.80M 2.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 44.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.28M 2.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 35.89M
Maximum Profit (Gold): $2,376.41M $3,585.12M n/a $1,208.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,376.41M $3,585.12M n/a $1,208.71M
Max Profit / Current MCap: 20.271 22.818 n/a 2.547
Max Profit Per Share (Gold): $9.24 $13.94 n/a $4.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.24 $13.94 n/a $4.70
Total Free Profit Per Share: $8.60 $13.09 n/a $4.49
FD MCap / Gold Eq.: $51.46 $68.97 n/a $17.51
FD MCap / Silver Eq.: $0.60 $0.68 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 1.95% 2.08% n/a 0.13%

Reserves &
Resources		 12/02/2024
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 47.27M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.36M 2.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 37.23M
Maximum Profit (Gold): $2,465.08M $3,718.89M n/a $1,253.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,465.08M $3,718.89M n/a $1,253.81M
Max Profit / Current MCap: 21.027 23.670 n/a 2.642
Max Profit Per Share (Gold): $9.58 $14.46 n/a $4.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.58 $14.46 n/a $4.87
Total Free Profit Per Share: $8.94 $13.61 n/a $4.66
FD MCap / Gold Eq.: $49.61 $66.49 n/a $16.88
FD MCap / Silver Eq.: $0.57 $0.65 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 1.88% 2.00% n/a 0.12%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults