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

Contango Ore Inc

www: www.contangoore.com   email: info@contangoore.com
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
NYSE:CTGO USD

Description

Contango Ore Inc are a gold focused junior, emerging mid-tier producer with one mine in development in USA and five exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$180.63M which is a fall of roughly 36% over the last ten months. As of 07/11/2024 they have ~$62M debt and ~$20M cash. They have 12M shares outstanding and trade on the New York Stock Exchange.

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

General Details

Financial 07/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $280.13M $180.63M 07/11/2024
Total Assets: $30.00M $30.00M 07/11/2024
Total Liabilities: $80.00M $80.00M 07/11/2024
Current Assets: $30.00M $30.00M 07/11/2024
Current Liabilities: $1.00M $1.00M 07/11/2024
Total Debt: $62.00M $62.00M 07/11/2024
Cash: $20.00M $20.00M 07/11/2024
Enterprise Value: $322.13M $222.63M 01/20/1977
Cash Flow: $55.85M $71.33M never
Cash Flow Multiple: 5.02 2.53 never
Net Debt to
Cash Flow Ratio:		 0.75 0.59 never
Finance within 1 year: 07/11/2024
Misc 07/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 13,000,000 12,300,000 03/18/2025
Shares (FD): 13,500,000 13,500,000 07/11/2024
Insider Ownership: n/a 25% 03/18/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2024 07/11/2024
Production (Gold Eq Oz.): (guess) 
65,000		 (guess) 
60,000		 03/18/2025
Production (Silver Eq Oz.): (guess) 
5,012,948		 (guess) 
5,985,032		 03/18/2025
Initial CapEx (Outstanding): $30.00M
10.71% of MCap		 $30.00M
16.61% of MCap 		07/11/2024
Funding Option: n/a n/a 07/11/2024
Documentation: none PRODUCER 03/18/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 07/11/2024
Cash Flow Multiplier: 8 5 03/18/2025

Resource Data

GOLD 07/11/2024
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 07/11/2024
Measured & Indicated: 0.75M 1.00M 03/18/2025
Inferred: 1.00M 1.00M 03/18/2025
Reserves & Resources: 1.75M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/11/2024
Measured & Indicated: 0.54M 0.72M 03/18/2025
Inferred: 0.45M 0.45M 03/18/2025
Reserves & Resources: 0.99M 1.17M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
65,000oz.		 (guess) 
60,000oz.		 03/18/2025
Cash Cost: $1,000 $1,400 03/18/2025
Extra Operating Cost: $550 $650 03/18/2025
Total: $1,550 $2,050 03/18/2025
Margin (Free Cash Flow): $859 (36%) $1,189 (37%)
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 07/11/2024
Open Pit (Avg): n/a 6.00 g/t 07/11/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/18/2025
F
U
T
U
R
E		 Proven & Probable: 1.20M 1.50M 03/18/2025
Annual Production: 100,000oz. 100,000oz. 07/11/2024
Cash Cost: $1,100 $1,500 03/18/2025
Extra Operating Cost: $550 $700 03/18/2025
SILVER 07/11/2024
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 07/11/2024
Measured & Indicated: n/a n/a 07/11/2024
Inferred: n/a n/a 07/11/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/11/2024
Measured & Indicated: n/a n/a 07/11/2024
Inferred: n/a n/a 07/11/2024
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 07/11/2024
Extra Operating Cost: n/a n/a 07/11/2024
Total: n/a n/a 07/11/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/11/2024
Open Pit (Avg): n/a n/a 10/23/2023
Recovery Rate: n/a n/a 07/11/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/11/2024
Annual Production: n/a n/a 07/11/2024
Cash Cost: n/a n/a 07/11/2024
Extra Operating Cost: n/a n/a 07/11/2024

Property

Last Analysis Data  (07/11/2024)
Stage Name Owned Au Ag Cu Notes
Dev Manh Choh 30% show
1.3 million oz (4 gpt) open pit

$110 million open pit
Kinross is the operator and has a mill.
Exp Johnson Tract 100% show
1M oz at 9 gpt
Growing in size.
Exp Lucky Shot 100% show
Drilling
Exp Shamrock 100% show
Early exploration
Exp Tetlin - State Claims 100% show
Early exploration.
Total Land Package Size (ha): 293,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Manh Choh 30% show
1.3 million oz (4 gpt) open pit

$110 million open pit
Kinross is the operator and has a mill.
Exp Johnson Tract 100% show
Early exploration.

High-grade discovery.
Exp Johnson Tract 100% show
1M oz at 9 gpt
Growing in size.
Exp Lucky Shot 100% show
Drilling
Exp Shamrock 100% show
Early exploration
Exp Tetlin - State Claims 100% show
Early exploration.
Total Land Package Size (ha): 301,300  

Profitability (by resource)

Proven &
Probable		 07/11/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 07/11/2024
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.): 0.75M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $464.02M $856.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $464.02M $856.01M n/a
Max Profit / Current MCap: 1.656 4.739 n/a
Max Profit Per Share (Gold): $34.37 $63.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $34.37 $63.41 n/a
Total Free Profit Per Share: $13.62 $50.03 n/a
FD MCap / Gold Eq.: $518.75 $250.88 n/a
FD MCap / Silver Eq.: $6.73 $2.52 n/a
FD MCap / Per Metal
as % Spot Price:		 21.53% 7.75% n/a

Reserves &
Resources		 07/11/2024
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.): 1.75M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.99M 1.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $850.71M $1,391.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $850.71M $1,391.01M n/a
Max Profit / Current MCap: 3.037 7.701 n/a
Max Profit Per Share (Gold): $63.02 $103.04 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $63.02 $103.04 n/a
Total Free Profit Per Share: $42.27 $89.66 n/a
FD MCap / Gold Eq.: $282.95 $154.38 n/a
FD MCap / Silver Eq.: $3.67 $1.55 n/a
FD MCap / Per Metal
as % Spot Price:		 11.74% 4.77% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults