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

Otso Gold

www: otsogold.com   email: info@otsogold.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:OTSO CAD
OTCMKTS:FIEIF USD

Description

Otso Gold are a gold focused junior near-term producer with one mine in development in Finland. They have approximately 1.5Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$10.3M which is a rise of roughly 26% over the last nine months. As of 10/19/2019 they have ~C$23M debt and ~C$1.11M cash. They have 196M 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 10/19/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $8.16M $10.30M 10/19/2019 $2.14M
Total Assets: $50.12M $48.67M 10/19/2019 $-1.45M
Total Liabilities: $35.69M $34.66M 10/19/2019 $-1.04M
Current Assets: $4.56M $4.42M 10/19/2019 $-0.13M
Current Liabilities: $12.15M $11.80M 10/19/2019 $-0.35M
Total Debt: $23.54M $22.86M 10/19/2019 $-0.68M
Cash: $1.14M $1.11M 10/19/2019 $-0.03M
Enterprise Value: $30.57M $32.06M 01/06/1971 $1.49M
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: 10/19/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/19/2019 0.00%
Misc 10/19/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 195,680,000 195,680,000 10/19/2019 0
Shares (FD): 215,000,000 215,000,000 10/19/2019 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 10/19/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/19/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/19/2019 0
Initial CapEx (Outstanding): n/a n/a 10/19/2019 n/a
Funding Option: n/a n/a 10/19/2019 n/a
Documentation: none none 01/25/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 10/19/2019
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 10/19/2019 0.00M
Measured & Indicated: 0.50M 0.50M 10/19/2019 0.00M
Inferred: 1.00M 1.00M 10/19/2019 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/19/2019 0.00M
Measured & Indicated: 0.34M 0.34M 10/19/2019 0.00M
Inferred: 0.43M 0.43M 10/19/2019 0.00M
Reserves & Resources: 0.77M 0.77M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/19/2019 $0.00
Extra Operating Cost: n/a n/a 10/19/2019 $0.00
Average Grade: 1.20 g/t 1.20 g/t 10/19/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/25/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 10/19/2019 0.00M
Annual Production: 65,000oz. 65,000oz. 10/19/2019 0oz.
Cash Cost: $800 $800 10/19/2019 $0
Extra Operating Cost: $400 $400 10/19/2019 $0
SILVER 10/19/2019
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 10/19/2019 0.00M
Measured & Indicated: n/a n/a 10/19/2019 0.00M
Inferred: n/a n/a 10/19/2019 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 10/19/2019 0.00M
Measured & Indicated: n/a n/a 10/19/2019 0.00M
Inferred: n/a n/a 10/19/2019 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 10/19/2019 $0.00
Extra Operating Cost: n/a n/a 10/19/2019 $0.00
Average Grade: n/a n/a 10/19/2019 n/a
Recovery Rate: n/a n/a 10/19/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/19/2019 0.00M
Annual Production: n/a n/a 10/19/2019 n/a
Cash Cost: n/a n/a 10/19/2019 n/a
Extra Operating Cost: n/a n/a 10/19/2019 n/a

Property

Last Analysis Data  (10/19/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2020

Around 65,000 oz per year.
Total Land Package Size (ha): 4,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2020

Around 65,000 oz per year.
Total Land Package Size (ha): 4,300  

Profitability (by resource)

Proven &
Probable		 10/19/2019
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		 10/19/2019
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.51M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.34M 0.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.43M
Maximum Profit (Gold): $51.69M $106.74M n/a $55.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $51.69M $106.74M n/a $55.05M
Max Profit / Current MCap: 6.332 10.358 n/a 4.026
Max Profit Per Share (Gold): $0.24 $0.50 n/a $0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.50 n/a $0.26
Total Free Profit Per Share: $0.19 $0.43 n/a $0.24
FD Mkt. Cap / Gold Eq.: $24.01 $30.31 n/a $6.30
FD Mkt. Cap / Silver Eq.: $0.28 $0.31 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.61% 1.69% n/a 0.07%

Reserves &
Resources		 10/19/2019
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.96M
Maximum Profit (Gold): $116.31M $240.17M n/a $123.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $116.31M $240.17M n/a $123.86M
Max Profit / Current MCap: 14.247 23.306 n/a 9.059
Max Profit Per Share (Gold): $0.54 $1.12 n/a $0.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $1.12 n/a $0.58
Total Free Profit Per Share: $0.49 $1.05 n/a $0.56
FD Mkt. Cap / Gold Eq.: $10.67 $13.47 n/a $2.80
FD Mkt. Cap / Silver Eq.: $0.13 $0.14 n/a $0.01
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.72% 0.75% n/a 0.03%

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.