Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Cassiar Gold Corp

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

Symbol Data

Symbol Currency
CVE:GLDC CAD
OTCMKTS:CGLCF USD

Description

Cassiar Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada and two exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$60.93M which is a rise of roughly 169% over the last twelve months. As of 04/04/2025 they have no debt and ~C$2.55M cash. They have 147M 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 04/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $22.63M $60.93M 03/02/2026
MCap (OS): $16.16M $45.15M 01/27/2026
Total Assets: $9.88M $10.21M 04/04/2025
Total Liabilities: $0.78M $0.80M 04/04/2025
Current Assets: $2.47M $2.55M 04/04/2025
Current Liabilities: $0.78M $0.80M 04/04/2025
Total Debt: $0.00M $0.00M 04/04/2025
Cash: $2.47M $2.55M 04/04/2025
Debt (Net): $-2.47M $-2.55M
Enterprise Value: $20.16M $58.38M
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: 04/04/2025
Misc 04/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 127,213,002 147,441,800 01/27/2026
Shares (FD): 178,142,334 199,000,000 03/02/2026
Insider Ownership: n/a 40% 03/16/2026
Dividend (Annual): n/a n/a 03/16/2026
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Developer never
Production ETA: n/a 01/01/2028 04/04/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/04/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/04/2025
Development Phase: none PEA Underway 03/16/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 10
Developer: Likely Path to Production
 01/27/2026
Cash Flow Multiple: none 3 03/16/2026

Resource Data

GOLD 04/04/2025
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 04/04/2025
Measured & Indicated: n/a 1.00M 03/16/2026
Inferred: 1.50M 1.50M 03/16/2026
Reserves & Resources: 1.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/04/2025
Measured & Indicated: n/a 0.64M 03/16/2026
Inferred: 0.60M 0.60M 03/16/2026
Reserves & Resources: 0.60M 1.24M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 n/a 04/04/2025
Extra Operating Cost: $350 n/a 04/04/2025
Total: $1,100 $3,500 04/04/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 04/04/2025
Open Pit (Avg): n/a 1.00 g/t 04/04/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/16/2026
F
U
T
U
R
E		 Proven & Probable: 2.00M 3.50M 03/02/2026
Annual Production: n/a 150,000oz. 03/16/2026
Cash Cost: n/a $2,500 03/06/2026
Extra Operating Cost: n/a $1,000 01/27/2026
SILVER 04/04/2025
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 04/04/2025
Measured & Indicated: n/a n/a 04/04/2025
Inferred: n/a n/a 04/04/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/04/2025
Measured & Indicated: n/a n/a 04/04/2025
Inferred: n/a n/a 04/04/2025
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 04/04/2025
Extra Operating Cost: n/a n/a 04/04/2025
Total: n/a n/a 04/04/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/04/2025
Open Pit (Avg): n/a n/a 04/10/2023
Recovery Rate: n/a n/a 04/04/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/04/2025
Annual Production: n/a n/a 04/04/2025
Cash Cost: n/a n/a 04/04/2025
Extra Operating Cost: n/a n/a 04/04/2025

Property

Last Analysis Data  (04/04/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bayonne
100 show
Size: 1,100 ha
Exp Cassiar
100 show
historical Inferred Resource:
1.04 million ounces gold (32.4 million tonnes at an average grade of 1.4 g/t gold using a cut-off grade
of 0.5 g/t gold).

Pastproduction from the property (primarily 1979-1997) is approximately 920,000 tonnes at an average grade of 11.9 grams per tonne (g/t) gold, for a total of 350,000 ounces.

Size: 55,000 ha
Exp Sheep Creek
100 show
144,000 historical deposit

750,000 historical production at 14 gpt AU.

High grade gold.

Size: 4,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Cassiar
100 show
historical Inferred Resource:
1.04 million ounces gold (32.4 million tonnes at an average grade of 1.4 g/t gold using a cut-off grade
of 0.5 g/t gold).

Pastproduction from the property (primarily 1979-1997) is approximately 920,000 tonnes at an average grade of 11.9 grams per tonne (g/t) gold, for a total of 350,000 ounces.

Size: 55,000 ha
Exp Bayonne
100 show
Size: 1,100 ha
Exp Sheep Creek
100 show
144,000 historical deposit

750,000 historical production at 14 gpt AU.

High grade gold.

Size: 4,000 ha

Profitability (by resource)

Proven &
Probable		 04/04/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 04/04/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 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.: n/a 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $492.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $492.83M n/a
Max Profit / Current MCap: n/a 8.088 n/a
Max Profit Per Share (Gold): n/a $2.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $2.48 n/a
Total Free Profit Per Share: n/a $2.06 n/a
FD MCap / Gold Eq.: n/a $95.21 n/a
FD MCap / Silver Eq.: n/a $1.43 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 2.23% n/a
EV / Gold Eq.: n/a $91.22 n/a
EV / Silver Eq.: n/a $1.37 n/a
EV / Per Metal
as % Spot Price:		 n/a 2.14% n/a

Reserves &
Resources		 04/04/2025
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.): 1.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 1.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,161.12M $954.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,161.12M $954.85M n/a
Max Profit / Current MCap: 51.313 15.670 n/a
Max Profit Per Share (Gold): $6.52 $4.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.52 $4.80 n/a
Total Free Profit Per Share: $6.34 $4.38 n/a
FD MCap / Gold Eq.: $37.71 $49.14 n/a
FD MCap / Silver Eq.: $0.37 $0.74 n/a
FD MCap / Per Metal
as % Spot Price:		 1.24% 1.15% n/a
EV / Gold Eq.: $33.60 $47.08 n/a
EV / Silver Eq.: $0.33 $0.71 n/a
EV / Per Metal
as % Spot Price:		 1.11% 1.10% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults