Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:F
CAD
OTCMKTS:FIOGF
USD
Description
Fiore Gold are a gold focused junior, emerging mid-tier producer with one producing mine in USA, one mine in development in USA and four exploration properties. Currently they produce roughly 45koz. of gold per year. They have approximately 2.8Moz. 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$136.04M which is a fall of roughly 9% over the last four months. As of 09/21/2020 they have no debt and ~C$18.08M cash. They have 98M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$149.78M
$136.04M
09/21/2020
$-13.74M
Total Assets:
$37.90M
$39.30M
09/21/2020
$1.40M
Total Liabilities:
$3.41M
$3.54M
09/21/2020
$0.13M
Current Assets:
$18.95M
$19.65M
09/21/2020
$0.70M
Current Liabilities:
$1.52M
$1.57M
09/21/2020
$0.06M
Total Debt:
$0.00M
$0.00M
09/21/2020
$0.00M
Cash:
$17.43M
$18.08M
09/21/2020
$0.65M
Enterprise Value:
$132.35M
$117.96M
09/27/1973
$-14.39M
Cash Flow:
$17.73M
$15.06M
never
$-2.66M
Cash Flow Multiple:
8.45
9.03
never
0.58
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/21/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/21/2020
0.00%
Misc
09/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
98,241,000
98,241,000
09/21/2020
0
Shares (FD):
129,151,000
129,151,000
09/21/2020
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
09/21/2020
n/a
Production (Gold Eq Oz.):
(guess) 45,000
(guess) 45,000
09/21/2020
0
Production (Silver Eq Oz.) :
(guess) 3,483,266
(guess) 3,324,000
09/21/2020
-159,266
Initial CapEx (Outstanding):
n/a
n/a
09/21/2020
n/a
Funding Option:
n/a
n/a
09/21/2020
n/a
Documentation:
none
PRODUCER
11/30/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.30M
0.30M
09/21/2020
0.00M
Measured & Indicated:
2.50M
2.50M
09/21/2020
0.00M
Inferred:
0.30M
0.30M
09/21/2020
0.00M
Reserves & Resources:
2.80M
2.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.24M
0.24M
09/21/2020
0.00M
Measured & Indicated:
1.65M
1.65M
09/21/2020
0.00M
Inferred:
0.12M
0.12M
09/21/2020
0.00M
Reserves & Resources:
1.77M
1.77M
never
0.00M
C U R R E N T
Annual Production:
(guess) 45,000oz.
(guess) 45,000oz.
09/21/2020
0oz.
Cash Cost:
$950
$950
09/21/2020
$0.00
Extra Operating Cost:
$400
$400
09/21/2020
$0.00
Average Grade:
1.00 g/t
1.00 g/t
09/21/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/30/2020
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
09/21/2020
0.00M
Annual Production:
100,000oz.
100,000oz.
09/21/2020
0oz.
Cash Cost:
$950
$950
09/21/2020
$0
Extra Operating Cost:
$400
$400
09/21/2020
$0
SILVER
09/21/2020 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
09/21/2020
0.00M
Measured & Indicated:
n/a
n/a
09/21/2020
0.00M
Inferred:
n/a
n/a
09/21/2020
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
09/21/2020
0.00M
Measured & Indicated:
n/a
n/a
09/21/2020
0.00M
Inferred:
n/a
n/a
09/21/2020
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
09/21/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/21/2020
$0.00
Average Grade:
n/a
n/a
09/21/2020
n/a
Recovery Rate:
n/a
n/a
09/21/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/21/2020
0.00M
Annual Production:
n/a
n/a
09/21/2020
n/a
Cash Cost:
n/a
n/a
09/21/2020
n/a
Extra Operating Cost:
n/a
n/a
09/21/2020
n/a
Property
Last Analysis Data (09/21/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Chile , Chile
Cerro Tostado
100% (guess)
1,500
n/a
show
Early exploration.
10 holes drilled.
Exploration
Chile , Chile
El Penon
100% (guess)
3,400
n/a
show
Early exploration.
Phase 1 drilling in 2016
Exploration
Chile , Chile
Rio Loa
100% (guess)
1,000
n/a
show
Early Exploration.
Production
Nevada , USA
Pan
100% (guess)
10,000
Open Pit
show
500,000 oz at .5 gpt
40,000 oz production.
$800 cash costs.
Development
Nevada , USA
Goldstrike
100% (guess)
10,000
Open Pit
show
600,000 oz at .5 gpt
Next mine.
Near Pan.
Exploration
Washington , USA
Golden Eagle
100% (guess)
n/a
n/a
show
2 million oz at 1.3 gpt
Total Land Package Size (ha):
25,900
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Chile , Chile
Cerro Tostado
100% (guess)
1,500
n/a
show
Early exploration.
10 holes drilled.
Exploration
Chile , Chile
El Penon
100% (guess)
3,400
n/a
show
Early exploration.
Phase 1 drilling in 2016
Exploration
Chile , Chile
Rio Loa
100% (guess)
1,000
n/a
show
Early Exploration.
Production
Nevada , USA
Pan
100% (guess)
10,000
Open Pit
show
500,000 oz at .5 gpt
40,000 oz production.
$800 cash costs.
Development
Nevada , USA
Goldstrike
100% (guess)
10,000
Open Pit
show
600,000 oz at .5 gpt
Next mine.
Near Pan.
Exploration
Washington , USA
Golden Eagle
100% (guess)
n/a
n/a
show
2 million oz at 1.3 gpt
Total Land Package Size (ha):
25,900
Profitability (by resource)
Proven & Probable
09/21/2020 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
-1.06M
P L A U S I B L E
Gold Eq. Oz.:
0.24M
0.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.85M
Maximum Profit (Gold):
$94.53M
$80.34M
n/a
$-14.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$94.53M
$80.34M
n/a
$-14.20M
Max Profit / Current MCap:
0.631
0.591
n/a
-0.041
Max Profit Per Share (Gold):
$0.73
$0.62
n/a
$-0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.73
$0.62
n/a
$-0.11
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$624.08
$566.82
n/a
$-57.25
FD Mkt. Cap / Silver Eq.:
$8.06
$7.67
n/a
$-0.39
FD Mkt. Cap / Per Metal as % Spot Price:
32.63%
31.00%
n/a
-1.62%
Measured & Indicated
09/21/2020 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
-8.85M
P L A U S I B L E
Gold Eq. Oz.:
1.65M
1.65M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.83M
Maximum Profit (Gold):
$649.13M
$551.65M
n/a
$-97.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$649.13M
$551.65M
n/a
$-97.48M
Max Profit / Current MCap:
4.334
4.055
n/a
-0.279
Max Profit Per Share (Gold):
$5.03
$4.27
n/a
$-0.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.03
$4.27
n/a
$-0.75
Total Free Profit Per Share:
$3.50
$2.93
n/a
$-0.56
FD Mkt. Cap / Gold Eq.:
$90.89
$82.55
n/a
$-8.34
FD Mkt. Cap / Silver Eq.:
$1.17
$1.12
n/a
$-0.06
FD Mkt. Cap / Per Metal as % Spot Price:
4.75%
4.52%
n/a
-0.24%
Reserves & Resources
09/21/2020 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
-9.91M
P L A U S I B L E
Gold Eq. Oz.:
1.77M
1.77M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-6.26M
Maximum Profit (Gold):
$696.40M
$591.82M
n/a
$-104.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$696.40M
$591.82M
n/a
$-104.58M
Max Profit / Current MCap:
4.650
4.350
n/a
-0.299
Max Profit Per Share (Gold):
$5.39
$4.58
n/a
$-0.81
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.39
$4.58
n/a
$-0.81
Total Free Profit Per Share:
$3.86
$3.24
n/a
$-0.62
FD Mkt. Cap / Gold Eq.:
$84.72
$76.94
n/a
$-7.77
FD Mkt. Cap / Silver Eq.:
$1.09
$1.04
n/a
$-0.05
FD Mkt. Cap / Per Metal as % Spot Price:
4.43%
4.21%
n/a
-0.22%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7580
CAD 0.7861
01/16/2021
Spot Gold:
$1,912.70
$1,828.20
01/16/2021
$-84.50
Spot Silver:
$24.71
$24.75
01/16/2021
$0.04
Gold:Silver Ratio:
77.41
73.87
01/16/2021
-3.54
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: