Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 1.75Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~$165.63M which is a fall of roughly 41% over the last five months. As of 07/11/2024 they have ~$62M debt and ~$20M cash. They have 13M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/11/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$280.13M
$165.63M
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
$207.63M
07/30/1976
Cash Flow:
$55.85M
$70.69M
never
Cash Flow Multiple:
5.02
2.34
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
13,000,000
07/11/2024
Shares (FD):
13,500,000
13,500,000
07/11/2024
Insider Ownership:
n/a
n/a
never
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) 65,000
07/11/2024
Production (Silver Eq Oz.) :
(guess) 5,012,948
(guess) 5,484,245
07/11/2024
Initial CapEx (Outstanding):
$30.00M10.71% of MCap
$30.00M18.11% of MCap
07/11/2024
Funding Option:
n/a
n/a
07/11/2024
Documentation:
none
PRODUCER
07/11/2024
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
07/11/2024
Cash Flow Multiplier:
8
8
10/23/2023
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
0.75M
07/11/2024
Inferred:
1.00M
1.00M
07/11/2024
Reserves & Resources:
1.75M
1.75M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/11/2024
Measured & Indicated:
0.54M
0.54M
07/11/2024
Inferred:
0.45M
0.45M
07/11/2024
Reserves & Resources:
0.99M
0.99M
never
C U R R E N T
Annual Production:
(guess) 65,000oz.
(guess) 65,000oz.
07/11/2024
Cash Cost:
$1,000
$1,000
07/11/2024
Extra Operating Cost:
$550
$550
07/11/2024
Total:
$1,550
$1,550
07/11/2024
Margin (Free Cash Flow):
$859 (36%)
$1,088 (41%)
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%
07/11/2024
F U T U R E
Proven & Probable:
1.20M
1.20M
07/11/2024
Annual Production:
100,000oz.
100,000oz.
07/11/2024
Cash Cost:
$1,100
$1,100
07/11/2024
Extra Operating Cost:
$550
$550
07/11/2024
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Alaska , USA
Manh Choh
30% (guess)
200,000
Open Pit
show
1.3 million oz (4 gpt) open pit
$110 million open pit
Kinross is the operator and has a mill.
Exploration
Alaska , USA
Johnson Tract
100% (guess)
n/a
n/a
show
1M oz at 9 gpt
Growing in size.
Exploration
Alaska , USA
Lucky Shot
100% (guess)
3,300
n/a
show
Drilling
Exploration
Alaska , USA
Shamrock
100% (guess)
20,000
n/a
show
Early exploration
Exploration
Alaska , USA
Tetlin - State Claims
100% (guess)
70,000
n/a
show
Early exploration.
Total Land Package Size (ha):
293,300
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Alaska , USA
Manh Choh
30% (guess)
200,000
Open Pit
show
1.3 million oz (4 gpt) open pit
$110 million open pit
Kinross is the operator and has a mill.
Exploration
Alaska , USA
Johnson Tract
100% (guess)
8,000
Both
show
Early exploration.
High-grade discovery.
Exploration
Alaska , USA
Johnson Tract
100% (guess)
n/a
n/a
show
1M oz at 9 gpt
Growing in size.
Exploration
Alaska , USA
Lucky Shot
100% (guess)
3,300
n/a
show
Drilling
Exploration
Alaska , USA
Shamrock
100% (guess)
20,000
n/a
show
Early exploration
Exploration
Alaska , USA
Tetlin - State Claims
100% (guess)
70,000
n/a
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
0.75M
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
0.54M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$464.02M
$587.25M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$464.02M
$587.25M
n/a
Max Profit / Current MCap:
1.656
3.546
n/a
Max Profit Per Share (Gold):
$34.37
$43.50
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$34.37
$43.50
n/a
Total Free Profit Per Share:
$13.62
$31.23
n/a
FD MCap / Gold Eq.:
$518.75
$306.73
n/a
FD MCap / Silver Eq.:
$6.73
$3.64
n/a
FD MCap / Per Metal as % Spot Price:
21.53%
11.63%
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
1.75M
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
0.99M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$850.71M
$1,076.63M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$850.71M
$1,076.63M
n/a
Max Profit / Current MCap:
3.037
6.500
n/a
Max Profit Per Share (Gold):
$63.02
$79.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$63.02
$79.75
n/a
Total Free Profit Per Share:
$42.27
$67.48
n/a
FD MCap / Gold Eq.:
$282.95
$167.30
n/a
FD MCap / Silver Eq.:
$3.67
$1.98
n/a
FD MCap / Per Metal as % Spot Price:
11.74%
6.34%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/11/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$2,409.30
$2,637.50
12/06/2024
Spot Silver:
$31.24
$31.26
12/06/2024
Gold:Silver Ratio:
77.12
84.37
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: