Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Satori Resources Inc
www: www.satoriresources.ca     email: info@satoriresources.ca

Profile
Notes
Forum
Your Data

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$1.85M which is a fall of roughly 37% over the last two years. As of 06/30/2017 they have no debt and ~C$0.85M cash. They have 28M 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 12/21/2016
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $2.92M $1.85M 09/27/2018 $-1.07M
Total Assets: $1.16M $2.21M 06/30/2017 $1.05M
Total Liabilities: $0.67M $0.85M 06/30/2017 $0.18M
Current Assets: $0.37M $0.94M 06/30/2017 $0.58M
Current Liabilities: $0.14M $0.29M 06/30/2017 $0.15M
Total Debt: $0.00M $0.00M 06/30/2017 $0.00M
Cash: $0.34M $0.85M 06/30/2017 $0.52M
Enterprise Value: $2.58M $1.00M 01/12/1970 $-1.58M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/21/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/21/2016 0.00%
Misc 12/21/2016
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 18,000,000 28,000,000 09/27/2018 10,000,000
Shares (FD): 27,000,000 41,000,000 09/27/2018 14,000,000
Insider Ownership: n/a 23% 09/27/2018 23%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/21/2016 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/21/2016 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/21/2016 0
Initial CapEx (Outstanding): n/a n/a 12/21/2016 n/a
Funding Option: n/a n/a 12/21/2016 n/a
Documentation: none none 09/27/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/21/2016
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 12/21/2016 0.00M
Measured & Indicated: 0.13M 0.24M 10/05/2017 0.11M
Inferred: 0.20M 0.04M 10/05/2017 -0.16M
Reserves & Resources: 0.33M 0.28M never -0.05M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/21/2016 0.00M
Measured & Indicated: 0.09M 0.17M 10/05/2017 0.08M
Inferred: 0.09M 0.02M 10/05/2017 -0.07M
Reserves & Resources: 0.18M 0.19M never 0.01M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/21/2016 $0.00
Extra Operating Cost: n/a n/a 12/21/2016 $0.00
Average Grade: 5.00 g/t 6.12 g/t 10/05/2017 1.12 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/27/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 12/21/2016 0.00M
Annual Production: 20,000oz. 20,000oz. 12/21/2016 0oz.
Cash Cost: $850 $850 12/21/2016 $0
Extra Operating Cost: $400 $400 12/21/2016 $0
SILVER 12/21/2016
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 12/21/2016 0.00M
Measured & Indicated: n/a n/a 12/21/2016 0.00M
Inferred: n/a n/a 12/21/2016 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 12/21/2016 0.00M
Measured & Indicated: n/a n/a 12/21/2016 0.00M
Inferred: n/a n/a 12/21/2016 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 12/21/2016 $0.00
Extra Operating Cost: n/a n/a 12/21/2016 $0.00
Average Grade: n/a n/a 12/21/2016 n/a
Recovery Rate: n/a n/a 12/21/2016 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/21/2016 0.00M
Annual Production: n/a n/a 12/21/2016 n/a
Cash Cost: n/a n/a 12/21/2016 n/a
Extra Operating Cost: n/a n/a 12/21/2016 n/a

Property

Last Analysis Data  (12/21/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Manatoba, Canada Tartan 100% (guess) 2,600 Underground show
Past producing mine with a mill.

Excellent infrastructure.
Total Land Package Size (ha): 2,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Manatoba, Canada Tartan 100% (guess) 2,600 Underground show
Past producing mine with a mill.

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

Profitability (by resource)

Proven &
Probable		 12/21/2016
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/21/2016
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.): 0.13M 0.24M n/a 0.11M
Total (Silver Eq. Oz.): n/a n/a n/a 11.94M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.09M 0.17M n/a 0.08M
Silver Eq. Oz.: n/a n/a n/a 8.60M
Maximum Profit (Gold): $-7.76M $30.35M n/a $38.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-7.76M $30.35M n/a $38.11M
Max Profit / Current MCap: n/a 16.389 n/a 19.049
Max Profit Per Share (Gold): $-0.29 $0.74 n/a $1.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.29 $0.74 n/a $1.03
Total Free Profit Per Share: $0.00 $0.68 n/a $0.68
FD Mkt. Cap / Gold Eq.: $31.19 $10.72 n/a $-20.47
FD Mkt. Cap / Silver Eq.: $0.44 $0.12 n/a $-0.32
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.76% 0.71% n/a -2.04%

Reserves &
Resources		 12/21/2016
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.): 0.33M 0.28M n/a -0.05M
Total (Silver Eq. Oz.): n/a n/a n/a 1.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.18M 0.19M n/a 0.01M
Silver Eq. Oz.: n/a n/a n/a 3.72M
Maximum Profit (Gold): $-15.23M $33.35M n/a $48.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-15.23M $33.35M n/a $48.58M
Max Profit / Current MCap: n/a 18.011 n/a 23.228
Max Profit Per Share (Gold): $-0.56 $0.81 n/a $1.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.56 $0.81 n/a $1.38
Total Free Profit Per Share: $0.00 $0.75 n/a $0.75
FD Mkt. Cap / Gold Eq.: $15.90 $9.75 n/a $-6.15
FD Mkt. Cap / Silver Eq.: $0.22 $0.11 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.41% 0.65% n/a -0.76%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.