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

Satori Resources Inc

www: www.satoriresources.ca   email: info@satoriresources.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BUD CAD
OTCMKTS:STRRF USD

Description

Satori Resources Inc are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 0.28Moz. of gold in the reserves and resources category of which 0.24Moz. are in the measured and indicated category. They have a market capitalisation of ~C$20.33M which is a rise of roughly 74% over the last eighteen months. As of 12/18/2021 they have no debt and ~C$1.12M cash. They have 99M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 12/18/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.65M $20.33M 12/01/2022
Total Assets: $4.52M $4.32M 12/18/2021
Total Liabilities: $1.01M $0.97M 12/18/2021
Current Assets: $1.25M $1.19M 12/18/2021
Current Liabilities: $0.22M $0.22M 12/01/2022
Total Debt: $0.00M $0.00M 12/18/2021
Cash: $1.17M $1.12M 12/18/2021
Enterprise Value: $10.48M $19.21M 08/11/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/18/2021
Misc 12/18/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 86,180,000 99,000,000 12/01/2022
Shares (FD): 93,380,000 105,000,000 12/01/2022
Insider Ownership: n/a 23% 04/23/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/18/2021
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2021
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/18/2021
Initial CapEx (Outstanding): n/a n/a 12/18/2021
Funding Option: n/a n/a 12/18/2021
Documentation: none none 04/23/2023
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023
Cash Flow Multiplier: 5 4 04/23/2023

Resource Data

GOLD 12/18/2021
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 12/18/2021
Measured & Indicated: 0.24M 0.24M 12/18/2021
Inferred: 0.04M 0.04M 12/18/2021
Reserves & Resources: 0.28M 0.28M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/18/2021
Measured & Indicated: 0.17M 0.17M 12/18/2021
Inferred: 0.02M 0.02M 12/18/2021
Reserves & Resources: 0.19M 0.19M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/18/2021
Extra Operating Cost: n/a n/a 12/18/2021
Average Grade: 6.12 g/t 6.12 g/t 12/18/2021
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/23/2023
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 12/18/2021
Annual Production: 20,000oz. 20,000oz. 12/18/2021
Cash Cost: $850 $1,000 04/23/2023
Extra Operating Cost: $400 $500 04/23/2023
SILVER 12/18/2021
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 12/18/2021
Measured & Indicated: n/a n/a 12/18/2021
Inferred: n/a n/a 12/18/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/18/2021
Measured & Indicated: n/a n/a 12/18/2021
Inferred: n/a n/a 12/18/2021
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 12/18/2021
Extra Operating Cost: n/a n/a 12/18/2021
Average Grade: n/a n/a 12/18/2021
Recovery Rate: n/a n/a 12/18/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/18/2021
Annual Production: n/a n/a 12/18/2021
Cash Cost: n/a n/a 12/18/2021
Extra Operating Cost: n/a n/a 12/18/2021

Property

Last Analysis Data  (12/18/2021)
Stage Name Owned Au Ag Cu Notes
Dev Tartan Lake 100% show
Past producing mine with a mill.

Excellent infrastructure.
Total Land Package Size (ha): 2,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Tartan Lake 100% show
Past producing mine with a mill.

Excellent infrastructure.
Total Land Package Size (ha): 2,600  

Profitability (by resource)

Proven &
Probable		 12/18/2021
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		 12/18/2021
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.): 0.24M 0.24M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.17M 0.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $94.61M $77.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $94.61M $77.29M n/a
Max Profit / Current MCap: 8.118 3.803 n/a
Max Profit Per Share (Gold): $1.01 $0.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.01 $0.74 n/a
Total Free Profit Per Share: $0.85 $0.48 n/a
FD MCap / Gold Eq.: $67.44 $117.63 n/a
FD MCap / Silver Eq.: $0.84 $1.43 n/a
FD MCap / Per Metal
as % Spot Price:		 3.75% 6.04% n/a

Reserves &
Resources		 12/18/2021
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.): 0.28M 0.28M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $103.97M $84.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $103.97M $84.94M n/a
Max Profit / Current MCap: 8.921 4.179 n/a
Max Profit Per Share (Gold): $1.11 $0.81 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.11 $0.81 n/a
Total Free Profit Per Share: $0.95 $0.55 n/a
FD MCap / Gold Eq.: $61.37 $107.04 n/a
FD MCap / Silver Eq.: $0.76 $1.30 n/a
FD MCap / Per Metal
as % Spot Price:		 3.41% 5.50% n/a

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.     ×